Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.34% first-year return on $121k initial cash invested.
-12.34%
Cash On Cash
3.75%
Cap Rate
0.62
DSCR
$3,118
Rent
-$1,246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,118 income − $4,364 expenses = $1,246 out of pocket
Investment Breakdown
|
Purchase Price
$577k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$115k
Closing costs
1%
$5,769
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,118
Total Expenses
$4,364
Mortgage P&I
93%
$2,891
Property Taxes
14%
$424
Home Insurance
7%
$205
HOA
1%
$33
Property Management
10%
$312
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0