Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.34% first-year return on $121k initial cash invested.
-15.34%
Cash On Cash
3.64%
Cap Rate
0.56
DSCR
$3,152
Rent
-$1,545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,152 income − $4,697 expenses = $1,545 out of pocket
Investment Breakdown
|
Purchase Price
$576k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$115k
Closing costs
1%
$5,756
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,152
Total Expenses
$4,697
Mortgage P&I
99%
$3,131
Property Taxes
17%
$546
Home Insurance
6%
$200
HOA
0%
$0
Property Management
10%
$315
CapEx
5%
$158
Vacancy
6%
$189
Maintenance
5%
$158
Other
0%
$0