Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.54% first-year return on $122k initial cash invested.
-18.54%
Cash On Cash
2.46%
Cap Rate
0.4
DSCR
$2,125
Rent
-$1,881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,125 income − $4,006 expenses = $1,881 out of pocket
Investment Breakdown
|
Purchase Price
$580k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$116k
Closing costs
1%
$5,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,125
Total Expenses
$4,006
Mortgage P&I
140%
$2,966
Property Taxes
13%
$280
Home Insurance
10%
$208
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0