Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.38% first-year return on $121k initial cash invested.
-22.38%
Cash On Cash
2.12%
Cap Rate
0.32
DSCR
$2,652
Rent
-$2,256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,652 income − $4,908 expenses = $2,256 out of pocket
Investment Breakdown
|
Purchase Price
$576k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$115k
Closing costs
1%
$5,761
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,652
Total Expenses
$4,908
Mortgage P&I
118%
$3,141
Property Taxes
23%
$611
Home Insurance
8%
$208
HOA
10%
$258
Property Management
10%
$265
CapEx
5%
$133
Vacancy
6%
$159
Maintenance
5%
$133
Other
0%
$0