Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.06% first-year return on $121k initial cash invested.
-19.06%
Cash On Cash
2.21%
Cap Rate
0.37
DSCR
$2,058
Rent
-$1,922
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,058 income − $3,980 expenses = $1,922 out of pocket
Investment Breakdown
|
Purchase Price
$576k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$115k
Closing costs
1%
$5,761
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,058
Total Expenses
$3,980
Mortgage P&I
140%
$2,882
Property Taxes
17%
$353
Home Insurance
10%
$210
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0