Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18% first-year return on $121k initial cash invested.
-18%
Cash On Cash
2.61%
Cap Rate
0.43
DSCR
$2,734
Rent
-$1,811
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,734 income − $4,545 expenses = $1,811 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$115k
Closing costs
1%
$5,749
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,734
Total Expenses
$4,545
Mortgage P&I
107%
$2,924
Property Taxes
26%
$709
Home Insurance
7%
$201
HOA
0%
$0
Property Management
10%
$273
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0