Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.02% first-year return on $121k initial cash invested.
-22.02%
Cash On Cash
2.43%
Cap Rate
0.36
DSCR
$2,428
Rent
-$2,212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,428 income − $4,640 expenses = $2,212 out of pocket
Investment Breakdown
|
Purchase Price
$574k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$115k
Closing costs
1%
$5,740
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,428
Total Expenses
$4,640
Mortgage P&I
134%
$3,253
Property Taxes
23%
$555
Home Insurance
8%
$201
HOA
0%
$0
Property Management
10%
$243
CapEx
5%
$121
Vacancy
6%
$146
Maintenance
5%
$121
Other
0%
$0