Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.39% first-year return on $121k initial cash invested.
-15.39%
Cash On Cash
3.09%
Cap Rate
0.51
DSCR
$2,660
Rent
-$1,546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,660 income − $4,206 expenses = $1,546 out of pocket
Investment Breakdown
|
Purchase Price
$574k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$115k
Closing costs
1%
$5,742
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,660
Total Expenses
$4,206
Mortgage P&I
109%
$2,893
Property Taxes
16%
$418
Home Insurance
8%
$203
HOA
0%
$0
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0