Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.09% first-year return on $121k initial cash invested.
-14.09%
Cash On Cash
3.68%
Cap Rate
0.58
DSCR
$2,850
Rent
-$1,418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,850 income − $4,268 expenses = $1,418 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$115k
Closing costs
1%
$5,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,850
Total Expenses
$4,268
Mortgage P&I
107%
$3,039
Property Taxes
10%
$288
Home Insurance
7%
$201
HOA
0%
$0
Property Management
10%
$285
CapEx
5%
$142
Vacancy
6%
$171
Maintenance
5%
$142
Other
0%
$0