Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.24% first-year return on $121k initial cash invested.
-18.24%
Cash On Cash
2.64%
Cap Rate
0.42
DSCR
$2,033
Rent
-$1,835
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,033 income − $3,868 expenses = $1,835 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,033
Total Expenses
$3,868
Mortgage P&I
147%
$2,997
Property Taxes
7%
$141
Home Insurance
10%
$201
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0