Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.86% first-year return on $121k initial cash invested.
-19.86%
Cash On Cash
2.84%
Cap Rate
0.42
DSCR
$2,852
Rent
-$1,998
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,852 income − $4,850 expenses = $1,998 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$115k
Closing costs
1%
$5,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,852
Total Expenses
$4,850
Mortgage P&I
113%
$3,216
Property Taxes
24%
$672
Home Insurance
8%
$220
HOA
0%
$0
Property Management
10%
$285
CapEx
5%
$143
Vacancy
6%
$171
Maintenance
5%
$143
Other
0%
$0