Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.17% first-year return on $121k initial cash invested.
-17.17%
Cash On Cash
2.64%
Cap Rate
0.45
DSCR
$3,176
Rent
-$1,735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,176 income − $4,911 expenses = $1,735 out of pocket
Investment Breakdown
|
Purchase Price
$577k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$115k
Closing costs
1%
$5,774
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,176
Total Expenses
$4,911
Mortgage P&I
90%
$2,844
Property Taxes
33%
$1,034
Home Insurance
6%
$206
HOA
0%
$0
Property Management
10%
$318
CapEx
5%
$159
Vacancy
6%
$191
Maintenance
5%
$159
Other
0%
$0