Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.16% first-year return on $122k initial cash invested.
-12.16%
Cash On Cash
4.13%
Cap Rate
0.65
DSCR
$3,432
Rent
-$1,232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,432 income − $4,664 expenses = $1,232 out of pocket
Investment Breakdown
|
Purchase Price
$579k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$116k
Closing costs
1%
$5,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,432
Total Expenses
$4,664
Mortgage P&I
89%
$3,052
Property Taxes
15%
$516
Home Insurance
6%
$203
HOA
0%
$0
Property Management
10%
$343
CapEx
5%
$172
Vacancy
6%
$206
Maintenance
5%
$172
Other
0%
$0