Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.48% first-year return on $122k initial cash invested.
-11.48%
Cash On Cash
3.92%
Cap Rate
0.66
DSCR
$3,574
Rent
-$1,164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,574 income − $4,738 expenses = $1,164 out of pocket
Investment Breakdown
|
Purchase Price
$580k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$116k
Closing costs
1%
$5,796
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,574
Total Expenses
$4,738
Mortgage P&I
81%
$2,878
Property Taxes
20%
$712
Home Insurance
6%
$219
HOA
0%
$0
Property Management
10%
$357
CapEx
5%
$179
Vacancy
6%
$214
Maintenance
5%
$179
Other
0%
$0