Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.35% first-year return on $119k initial cash invested.
-12.35%
Cash On Cash
3.9%
Cap Rate
0.64
DSCR
$3,418
Rent
-$1,227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,418 income − $4,645 expenses = $1,227 out of pocket
Investment Breakdown
|
Purchase Price
$568k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$114k
Closing costs
1%
$5,676
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,418
Total Expenses
$4,645
Mortgage P&I
85%
$2,899
Property Taxes
13%
$460
Home Insurance
6%
$201
HOA
6%
$196
Property Management
10%
$342
CapEx
5%
$171
Vacancy
6%
$205
Maintenance
5%
$171
Other
0%
$0