Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.24% first-year return on $121k initial cash invested.
-9.24%
Cash On Cash
4.26%
Cap Rate
0.73
DSCR
$3,791
Rent
-$930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.1%
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
$3,791
Total Expenses
$4,721
Mortgage P&I
73%
$2,780
Property Taxes
15%
$561
Home Insurance
5%
$201
HOA
5%
$193
Property Management
10%
$379
CapEx
5%
$190
Vacancy
6%
$227
Maintenance
5%
$190
Other
0%
$0