Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.84% first-year return on $122k initial cash invested.
-21.84%
Cash On Cash
1.43%
Cap Rate
0.25
DSCR
$1,884
Rent
-$2,213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,884 income − $4,097 expenses = $2,213 out of pocket
Investment Breakdown
|
Purchase Price
$579k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$116k
Closing costs
1%
$5,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,884
Total Expenses
$4,097
Mortgage P&I
149%
$2,810
Property Taxes
32%
$595
Home Insurance
11%
$203
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0