Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.82% first-year return on $122k initial cash invested.
-12.82%
Cash On Cash
4.25%
Cap Rate
0.65
DSCR
$3,702
Rent
-$1,301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,702 income − $5,003 expenses = $1,301 out of pocket
Investment Breakdown
|
Purchase Price
$580k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$116k
Closing costs
1%
$5,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,702
Total Expenses
$5,003
Mortgage P&I
86%
$3,172
Property Taxes
18%
$666
Home Insurance
5%
$203
HOA
0%
$0
Property Management
10%
$370
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0