Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.1% first-year return on $121k initial cash invested.
-11.1%
Cash On Cash
4.06%
Cap Rate
0.67
DSCR
$3,255
Rent
-$1,118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,255 income − $4,373 expenses = $1,118 out of pocket
Investment Breakdown
|
Purchase Price
$576k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$115k
Closing costs
1%
$5,757
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,255
Total Expenses
$4,373
Mortgage P&I
89%
$2,905
Property Taxes
13%
$411
Home Insurance
6%
$210
HOA
0%
$0
Property Management
10%
$326
CapEx
5%
$163
Vacancy
6%
$195
Maintenance
5%
$163
Other
0%
$0