Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.58% first-year return on $121k initial cash invested.
-17.58%
Cash On Cash
2.68%
Cap Rate
0.44
DSCR
$3,062
Rent
-$1,779
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,062 income − $4,841 expenses = $1,779 out of pocket
Investment Breakdown
|
Purchase Price
$578k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$116k
Closing costs
1%
$5,784
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,062
Total Expenses
$4,841
Mortgage P&I
95%
$2,918
Property Taxes
23%
$714
Home Insurance
7%
$203
HOA
7%
$210
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$184
Maintenance
5%
$153
Other
0%
$0