Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.06% first-year return on $121k initial cash invested.
-12.06%
Cash On Cash
3.93%
Cap Rate
0.65
DSCR
$3,547
Rent
-$1,215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,547 income − $4,762 expenses = $1,215 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%
$5,755
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,547
Total Expenses
$4,762
Mortgage P&I
82%
$2,924
Property Taxes
20%
$706
Home Insurance
6%
$210
HOA
0%
$0
Property Management
10%
$355
CapEx
5%
$177
Vacancy
6%
$213
Maintenance
5%
$177
Other
0%
$0