Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.43% first-year return on $121k initial cash invested.
-22.43%
Cash On Cash
1.4%
Cap Rate
0.24
DSCR
$2,157
Rent
-$2,257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,157 income − $4,414 expenses = $2,257 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,157
Total Expenses
$4,414
Mortgage P&I
131%
$2,819
Property Taxes
39%
$833
Home Insurance
9%
$201
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0