Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.5% first-year return on $119k initial cash invested.
-11.5%
Cash On Cash
3.95%
Cap Rate
0.66
DSCR
$3,232
Rent
-$1,144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,232 income − $4,376 expenses = $1,144 out of pocket
Investment Breakdown
|
Purchase Price
$568k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$114k
Closing costs
1%
$5,683
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,232
Total Expenses
$4,376
Mortgage P&I
88%
$2,852
Property Taxes
14%
$466
Home Insurance
7%
$217
HOA
0%
$0
Property Management
10%
$323
CapEx
5%
$162
Vacancy
6%
$194
Maintenance
5%
$162
Other
0%
$0