Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.46% first-year return on $121k initial cash invested.
-16.46%
Cash On Cash
2.81%
Cap Rate
0.47
DSCR
$2,467
Rent
-$1,664
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,467 income − $4,131 expenses = $1,664 out of pocket
Investment Breakdown
|
Purchase Price
$578k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$116k
Closing costs
1%
$5,776
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,467
Total Expenses
$4,131
Mortgage P&I
117%
$2,895
Property Taxes
16%
$387
Home Insurance
8%
$208
HOA
0%
$0
Property Management
10%
$247
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0