Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.6% first-year return on $122k initial cash invested.
-12.6%
Cash On Cash
3.78%
Cap Rate
0.62
DSCR
$3,091
Rent
-$1,279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,091 income − $4,370 expenses = $1,279 out of pocket
Investment Breakdown
|
Purchase Price
$580k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$116k
Closing costs
1%
$5,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,091
Total Expenses
$4,370
Mortgage P&I
96%
$2,952
Property Taxes
13%
$411
Home Insurance
7%
$203
HOA
0%
$0
Property Management
10%
$309
CapEx
5%
$155
Vacancy
6%
$185
Maintenance
5%
$155
Other
0%
$0