Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.64% first-year return on $122k initial cash invested.
-13.64%
Cash On Cash
3.63%
Cap Rate
0.58
DSCR
$2,643
Rent
-$1,385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,643 income − $4,028 expenses = $1,385 out of pocket
Investment Breakdown
|
Purchase Price
$580k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$116k
Closing costs
1%
$5,802
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,643
Total Expenses
$4,028
Mortgage P&I
114%
$3,007
Property Taxes
5%
$125
Home Insurance
8%
$209
HOA
0%
$0
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0