Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.58% first-year return on $117k initial cash invested.
-11.58%
Cash On Cash
4.17%
Cap Rate
0.67
DSCR
$3,536
Rent
-$1,129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,536 income − $4,665 expenses = $1,129 out of pocket
Investment Breakdown
|
Purchase Price
$557k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$111k
Closing costs
1%
$5,572
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,536
Total Expenses
$4,665
Mortgage P&I
82%
$2,886
Property Taxes
19%
$660
Home Insurance
6%
$199
HOA
0%
$0
Property Management
10%
$354
CapEx
5%
$177
Vacancy
6%
$212
Maintenance
5%
$177
Other
0%
$0