Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.62% first-year return on $122k initial cash invested.
-17.62%
Cash On Cash
2.52%
Cap Rate
0.42
DSCR
$2,702
Rent
-$1,792
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,702 income − $4,494 expenses = $1,792 out of pocket
Investment Breakdown
|
Purchase Price
$581k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$116k
Closing costs
1%
$5,811
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,702
Total Expenses
$4,494
Mortgage P&I
106%
$2,877
Property Taxes
25%
$684
Home Insurance
8%
$210
HOA
1%
$21
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0