Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.58% first-year return on $121k initial cash invested.
-14.58%
Cash On Cash
3.6%
Cap Rate
0.56
DSCR
$2,602
Rent
-$1,467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,602 income − $4,069 expenses = $1,467 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,602
Total Expenses
$4,069
Mortgage P&I
118%
$3,063
Property Taxes
5%
$129
Home Insurance
8%
$201
HOA
0%
$0
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0