Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.99% first-year return on $122k initial cash invested.
-20.99%
Cash On Cash
2.41%
Cap Rate
0.37
DSCR
$2,249
Rent
-$2,133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,249 income − $4,382 expenses = $2,133 out of pocket
Investment Breakdown
|
Purchase Price
$581k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$116k
Closing costs
1%
$5,808
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,249
Total Expenses
$4,382
Mortgage P&I
142%
$3,187
Property Taxes
18%
$401
Home Insurance
9%
$210
HOA
0%
$0
Property Management
10%
$225
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0