Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.11% first-year return on $121k initial cash invested.
-14.11%
Cash On Cash
3.23%
Cap Rate
0.55
DSCR
$2,883
Rent
-$1,418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,883 income − $4,301 expenses = $1,418 out of pocket
Investment Breakdown
|
Purchase Price
$574k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$115k
Closing costs
1%
$5,744
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,883
Total Expenses
$4,301
Mortgage P&I
98%
$2,822
Property Taxes
18%
$531
Home Insurance
7%
$199
HOA
0%
$0
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0