Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.78% first-year return on $121k initial cash invested.
-11.78%
Cash On Cash
4.53%
Cap Rate
0.69
DSCR
$3,818
Rent
-$1,184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,818 income − $5,002 expenses = $1,184 out of pocket
Investment Breakdown
|
Purchase Price
$574k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$115k
Closing costs
1%
$5,744
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,818
Total Expenses
$5,002
Mortgage P&I
83%
$3,160
Property Taxes
17%
$641
Home Insurance
5%
$208
HOA
0%
$0
Property Management
10%
$382
CapEx
5%
$191
Vacancy
6%
$229
Maintenance
5%
$191
Other
0%
$0