Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.63% first-year return on $121k initial cash invested.
-12.63%
Cash On Cash
3.57%
Cap Rate
0.61
DSCR
$3,301
Rent
-$1,273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,301 income − $4,574 expenses = $1,273 out of pocket
Investment Breakdown
|
Purchase Price
$576k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$115k
Closing costs
1%
$5,759
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,301
Total Expenses
$4,574
Mortgage P&I
85%
$2,819
Property Taxes
4%
$120
Home Insurance
6%
$205
HOA
17%
$572
Property Management
10%
$330
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0