Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.33% first-year return on $119k initial cash invested.
-12.33%
Cash On Cash
3.58%
Cap Rate
0.61
DSCR
$3,155
Rent
-$1,222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,155 income − $4,377 expenses = $1,222 out of pocket
Investment Breakdown
|
Purchase Price
$566k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$113k
Closing costs
1%
$5,664
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,155
Total Expenses
$4,377
Mortgage P&I
87%
$2,755
Property Taxes
14%
$454
Home Insurance
6%
$201
HOA
5%
$146
Property Management
10%
$316
CapEx
5%
$158
Vacancy
6%
$189
Maintenance
5%
$158
Other
0%
$0