Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.69% first-year return on $121k initial cash invested.
-13.69%
Cash On Cash
3.46%
Cap Rate
0.58
DSCR
$3,253
Rent
-$1,377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,253 income − $4,630 expenses = $1,377 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$115k
Closing costs
1%
$5,746
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,253
Total Expenses
$4,630
Mortgage P&I
88%
$2,872
Property Taxes
22%
$712
Home Insurance
6%
$200
HOA
0%
$0
Property Management
10%
$325
CapEx
5%
$163
Vacancy
6%
$195
Maintenance
5%
$163
Other
0%
$0