Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.94% first-year return on $121k initial cash invested.
-15.94%
Cash On Cash
3.26%
Cap Rate
0.52
DSCR
$2,914
Rent
-$1,605
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,914 income − $4,519 expenses = $1,605 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$115k
Closing costs
1%
$5,754
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,914
Total Expenses
$4,519
Mortgage P&I
104%
$3,024
Property Taxes
18%
$537
Home Insurance
7%
$200
HOA
0%
$0
Property Management
10%
$291
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0