Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.43% first-year return on $117k initial cash invested.
-13.43%
Cash On Cash
3.67%
Cap Rate
0.6
DSCR
$3,071
Rent
-$1,308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,071 income − $4,379 expenses = $1,308 out of pocket
Investment Breakdown
|
Purchase Price
$557k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$111k
Closing costs
1%
$5,567
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,071
Total Expenses
$4,379
Mortgage P&I
93%
$2,855
Property Taxes
17%
$526
Home Insurance
6%
$199
HOA
0%
$0
Property Management
10%
$307
CapEx
5%
$154
Vacancy
6%
$184
Maintenance
5%
$154
Other
0%
$0