Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22% first-year return on $122k initial cash invested.
-22%
Cash On Cash
1.66%
Cap Rate
0.27
DSCR
$2,385
Rent
-$2,232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,385 income − $4,617 expenses = $2,232 out of pocket
Investment Breakdown
|
Purchase Price
$580k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$116k
Closing costs
1%
$5,798
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,385
Total Expenses
$4,617
Mortgage P&I
122%
$2,914
Property Taxes
33%
$786
Home Insurance
9%
$210
HOA
4%
$88
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0