Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.41% first-year return on $122k initial cash invested.
-21.41%
Cash On Cash
2.27%
Cap Rate
0.35
DSCR
$2,218
Rent
-$2,169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,218 income − $4,387 expenses = $2,169 out of pocket
Investment Breakdown
|
Purchase Price
$579k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$116k
Closing costs
1%
$5,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,218
Total Expenses
$4,387
Mortgage P&I
142%
$3,151
Property Taxes
10%
$211
Home Insurance
9%
$203
HOA
11%
$245
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0