Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.4% first-year return on $122k initial cash invested.
-12.4%
Cash On Cash
3.7%
Cap Rate
0.62
DSCR
$3,238
Rent
-$1,260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,238 income − $4,498 expenses = $1,260 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%
$5,807
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,238
Total Expenses
$4,498
Mortgage P&I
89%
$2,887
Property Taxes
17%
$566
Home Insurance
6%
$203
HOA
0%
$0
Property Management
10%
$324
CapEx
5%
$162
Vacancy
6%
$194
Maintenance
5%
$162
Other
0%
$0