Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.88% first-year return on $121k initial cash invested.
-11.88%
Cash On Cash
3.89%
Cap Rate
0.64
DSCR
$3,204
Rent
-$1,195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,204 income − $4,399 expenses = $1,195 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,204
Total Expenses
$4,399
Mortgage P&I
91%
$2,901
Property Taxes
14%
$442
Home Insurance
6%
$203
HOA
1%
$21
Property Management
10%
$320
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0