Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.78% first-year return on $122k initial cash invested.
-7.78%
Cash On Cash
5.43%
Cap Rate
0.82
DSCR
$4,433
Rent
-$791
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,433 income − $5,224 expenses = $791 out of pocket
Investment Breakdown
|
Purchase Price
$581k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$116k
Closing costs
1%
$5,808
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,433
Total Expenses
$5,224
Mortgage P&I
72%
$3,195
Property Taxes
10%
$463
Home Insurance
5%
$210
HOA
5%
$203
Property Management
10%
$443
CapEx
5%
$222
Vacancy
6%
$266
Maintenance
5%
$222
Other
0%
$0