Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.91% first-year return on $121k initial cash invested.
-10.91%
Cash On Cash
4.01%
Cap Rate
0.68
DSCR
$3,650
Rent
-$1,104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,650 income − $4,754 expenses = $1,104 out of pocket
Investment Breakdown
|
Purchase Price
$579k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$116k
Closing costs
1%
$5,785
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,650
Total Expenses
$4,754
Mortgage P&I
78%
$2,856
Property Taxes
20%
$747
Home Insurance
6%
$203
HOA
0%
$0
Property Management
10%
$365
CapEx
5%
$182
Vacancy
6%
$219
Maintenance
5%
$182
Other
0%
$0