Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.33% first-year return on $122k initial cash invested.
-15.33%
Cash On Cash
3.45%
Cap Rate
0.54
DSCR
$3,037
Rent
-$1,558
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,037 income − $4,595 expenses = $1,558 out of pocket
Investment Breakdown
|
Purchase Price
$581k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$116k
Closing costs
1%
$5,808
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,037
Total Expenses
$4,595
Mortgage P&I
101%
$3,074
Property Taxes
17%
$525
Home Insurance
7%
$206
HOA
0%
$0
Property Management
10%
$304
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0