Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.34% first-year return on $121k initial cash invested.
-15.34%
Cash On Cash
3.81%
Cap Rate
0.57
DSCR
$3,842
Rent
-$1,552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,842 income − $5,394 expenses = $1,552 out of pocket
Investment Breakdown
|
Purchase Price
$578k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$116k
Closing costs
1%
$5,782
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,842
Total Expenses
$5,394
Mortgage P&I
83%
$3,197
Property Taxes
17%
$660
Home Insurance
5%
$203
HOA
9%
$335
Property Management
10%
$384
CapEx
5%
$192
Vacancy
6%
$231
Maintenance
5%
$192
Other
0%
$0