Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.41% first-year return on $121k initial cash invested.
-12.41%
Cash On Cash
4.29%
Cap Rate
0.65
DSCR
$3,285
Rent
-$1,256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,285 income − $4,541 expenses = $1,256 out of pocket
Investment Breakdown
|
Purchase Price
$578k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$116k
Closing costs
1%
$5,783
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,285
Total Expenses
$4,541
Mortgage P&I
96%
$3,160
Property Taxes
10%
$318
Home Insurance
6%
$210
HOA
0%
$0
Property Management
10%
$328
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0