Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.8% first-year return on $117k initial cash invested.
-9.8%
Cash On Cash
4.15%
Cap Rate
0.71
DSCR
$3,324
Rent
-$952
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,324 income − $4,276 expenses = $952 out of pocket
Investment Breakdown
|
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$111k
Closing costs
1%
$5,553
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,324
Total Expenses
$4,276
Mortgage P&I
81%
$2,708
Property Taxes
15%
$500
Home Insurance
6%
$205
HOA
0%
$0
Property Management
10%
$332
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0