Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.12% first-year return on $121k initial cash invested.
-14.12%
Cash On Cash
3.43%
Cap Rate
0.56
DSCR
$3,013
Rent
-$1,429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,013 income − $4,442 expenses = $1,429 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
$3,013
Total Expenses
$4,442
Mortgage P&I
97%
$2,933
Property Taxes
17%
$521
Home Insurance
7%
$204
HOA
0%
$0
Property Management
10%
$301
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0