Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.09% first-year return on $121k initial cash invested.
-16.09%
Cash On Cash
3.49%
Cap Rate
0.53
DSCR
$2,873
Rent
-$1,619
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,873 income − $4,492 expenses = $1,619 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,873
Total Expenses
$4,492
Mortgage P&I
110%
$3,148
Property Taxes
13%
$368
Home Insurance
7%
$201
HOA
1%
$28
Property Management
10%
$287
CapEx
5%
$144
Vacancy
6%
$172
Maintenance
5%
$144
Other
0%
$0