Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.72% first-year return on $121k initial cash invested.
-14.72%
Cash On Cash
3.14%
Cap Rate
0.53
DSCR
$2,661
Rent
-$1,480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,661 income − $4,141 expenses = $1,480 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$115k
Closing costs
1%
$5,745
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,661
Total Expenses
$4,141
Mortgage P&I
107%
$2,850
Property Taxes
15%
$394
Home Insurance
8%
$205
HOA
0%
$0
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0