Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.73% first-year return on $122k initial cash invested.
-19.73%
Cash On Cash
2.49%
Cap Rate
0.39
DSCR
$2,524
Rent
-$2,005
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,524 income − $4,529 expenses = $2,005 out of pocket
Investment Breakdown
|
Purchase Price
$581k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$116k
Closing costs
1%
$5,806
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,524
Total Expenses
$4,529
Mortgage P&I
122%
$3,082
Property Taxes
23%
$582
Home Insurance
8%
$210
HOA
0%
$0
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0