Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.92% first-year return on $122k initial cash invested.
-8.92%
Cash On Cash
4.47%
Cap Rate
0.75
DSCR
$3,685
Rent
-$906
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,685 income − $4,591 expenses = $906 out of pocket
Investment Breakdown
|
Purchase Price
$581k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$116k
Closing costs
1%
$5,805
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,685
Total Expenses
$4,591
Mortgage P&I
78%
$2,883
Property Taxes
14%
$532
Home Insurance
6%
$219
HOA
0%
$0
Property Management
10%
$368
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0