Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.31% first-year return on $122k initial cash invested.
-21.31%
Cash On Cash
1.91%
Cap Rate
0.31
DSCR
$2,109
Rent
-$2,158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,109 income − $4,267 expenses = $2,158 out of pocket
Investment Breakdown
|
Purchase Price
$579k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$116k
Closing costs
1%
$5,787
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,109
Total Expenses
$4,267
Mortgage P&I
141%
$2,975
Property Taxes
10%
$211
Home Insurance
10%
$210
HOA
15%
$323
Property Management
10%
$211
CapEx
5%
$105
Vacancy
6%
$127
Maintenance
5%
$105
Other
0%
$0