Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.04% first-year return on $121k initial cash invested.
-23.04%
Cash On Cash
1.6%
Cap Rate
0.26
DSCR
$2,317
Rent
-$2,329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,317 income − $4,646 expenses = $2,329 out of pocket
Investment Breakdown
|
Purchase Price
$578k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$116k
Closing costs
1%
$5,777
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,317
Total Expenses
$4,646
Mortgage P&I
129%
$2,985
Property Taxes
37%
$848
Home Insurance
9%
$210
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0