Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.29% first-year return on $121k initial cash invested.
-16.29%
Cash On Cash
2.94%
Cap Rate
0.48
DSCR
$2,727
Rent
-$1,643
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,727 income − $4,370 expenses = $1,643 out of pocket
Investment Breakdown
|
Purchase Price
$576k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$115k
Closing costs
1%
$5,762
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,727
Total Expenses
$4,370
Mortgage P&I
107%
$2,919
Property Taxes
17%
$458
Home Insurance
7%
$203
HOA
3%
$81
Property Management
10%
$273
CapEx
5%
$136
Vacancy
6%
$164
Maintenance
5%
$136
Other
0%
$0