Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.78% first-year return on $121k initial cash invested.
-17.78%
Cash On Cash
2.96%
Cap Rate
0.46
DSCR
$2,245
Rent
-$1,789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,245 income − $4,034 expenses = $1,789 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,245
Total Expenses
$4,034
Mortgage P&I
138%
$3,096
Property Taxes
7%
$154
Home Insurance
9%
$201
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0