Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.58% first-year return on $121k initial cash invested.
-14.58%
Cash On Cash
3.12%
Cap Rate
0.53
DSCR
$3,043
Rent
-$1,471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,043 income − $4,514 expenses = $1,471 out of pocket
Investment Breakdown
|
Purchase Price
$577k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$115k
Closing costs
1%
$5,766
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,043
Total Expenses
$4,514
Mortgage P&I
93%
$2,817
Property Taxes
24%
$732
Home Insurance
6%
$174
HOA
0%
$0
Property Management
10%
$304
CapEx
5%
$152
Vacancy
6%
$183
Maintenance
5%
$152
Other
0%
$0