Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.24% first-year return on $121k initial cash invested.
-17.24%
Cash On Cash
3.49%
Cap Rate
0.51
DSCR
$2,929
Rent
-$1,739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,929 income − $4,668 expenses = $1,739 out of pocket
Investment Breakdown
|
Purchase Price
$576k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$115k
Closing costs
1%
$5,764
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,929
Total Expenses
$4,668
Mortgage P&I
112%
$3,270
Property Taxes
11%
$310
Home Insurance
7%
$210
HOA
4%
$117
Property Management
10%
$293
CapEx
5%
$146
Vacancy
6%
$176
Maintenance
5%
$146
Other
0%
$0