Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.35% first-year return on $118k initial cash invested.
-22.35%
Cash On Cash
1.82%
Cap Rate
0.29
DSCR
$1,969
Rent
-$2,201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,969 income − $4,170 expenses = $2,201 out of pocket
Investment Breakdown
|
Purchase Price
$563k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$113k
Closing costs
1%
$5,628
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,969
Total Expenses
$4,170
Mortgage P&I
150%
$2,955
Property Taxes
26%
$503
Home Insurance
10%
$201
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0