Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.2% first-year return on $121k initial cash invested.
-12.2%
Cash On Cash
3.95%
Cap Rate
0.65
DSCR
$3,840
Rent
-$1,235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,840 income − $5,075 expenses = $1,235 out of pocket
Investment Breakdown
|
Purchase Price
$579k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$116k
Closing costs
1%
$5,785
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,840
Total Expenses
$5,075
Mortgage P&I
77%
$2,947
Property Taxes
22%
$846
Home Insurance
5%
$203
HOA
2%
$81
Property Management
10%
$384
CapEx
5%
$192
Vacancy
6%
$230
Maintenance
5%
$192
Other
0%
$0