Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.68% first-year return on $121k initial cash invested.
-12.68%
Cash On Cash
3.55%
Cap Rate
0.6
DSCR
$2,513
Rent
-$1,275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,513 income − $3,788 expenses = $1,275 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$115k
Closing costs
1%
$5,745
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,513
Total Expenses
$3,788
Mortgage P&I
113%
$2,850
Property Taxes
3%
$83
Home Insurance
8%
$201
HOA
0%
$0
Property Management
10%
$251
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0