Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.16% first-year return on $122k initial cash invested.
-15.16%
Cash On Cash
3.19%
Cap Rate
0.52
DSCR
$2,592
Rent
-$1,539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,592 income − $4,131 expenses = $1,539 out of pocket
Investment Breakdown
|
Purchase Price
$580k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$116k
Closing costs
1%
$5,802
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,592
Total Expenses
$4,131
Mortgage P&I
114%
$2,950
Property Taxes
11%
$296
Home Insurance
8%
$210
HOA
0%
$0
Property Management
10%
$259
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0