Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.47% first-year return on $121k initial cash invested.
-22.47%
Cash On Cash
2.01%
Cap Rate
0.31
DSCR
$1,631
Rent
-$2,261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,631 income − $3,892 expenses = $2,261 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,631
Total Expenses
$3,892
Mortgage P&I
193%
$3,142
Property Taxes
8%
$124
Home Insurance
12%
$201
HOA
0%
$0
Property Management
10%
$163
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0