Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.87% first-year return on $121k initial cash invested.
-10.87%
Cash On Cash
4.57%
Cap Rate
0.7
DSCR
$3,226
Rent
-$1,093
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,226 income − $4,319 expenses = $1,093 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$115k
Closing costs
1%
$5,746
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,226
Total Expenses
$4,319
Mortgage P&I
97%
$3,121
Property Taxes
5%
$158
Home Insurance
6%
$201
HOA
0%
$0
Property Management
10%
$323
CapEx
5%
$161
Vacancy
6%
$194
Maintenance
5%
$161
Other
0%
$0