Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.35% first-year return on $121k initial cash invested.
-16.35%
Cash On Cash
3.2%
Cap Rate
0.5
DSCR
$2,827
Rent
-$1,654
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,827 income − $4,481 expenses = $1,654 out of pocket
Investment Breakdown
|
Purchase Price
$578k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$116k
Closing costs
1%
$5,781
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,827
Total Expenses
$4,481
Mortgage P&I
108%
$3,053
Property Taxes
6%
$156
Home Insurance
7%
$210
HOA
12%
$327
Property Management
10%
$283
CapEx
5%
$141
Vacancy
6%
$170
Maintenance
5%
$141
Other
0%
$0