Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.96% first-year return on $121k initial cash invested.
-22.96%
Cash On Cash
1.98%
Cap Rate
0.3
DSCR
$1,986
Rent
-$2,310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,986 income − $4,296 expenses = $2,310 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,986
Total Expenses
$4,296
Mortgage P&I
159%
$3,161
Property Taxes
21%
$418
Home Insurance
10%
$201
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0