Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.58% first-year return on $117k initial cash invested.
-4.58%
Cash On Cash
5.35%
Cap Rate
0.9
DSCR
$3,374
Rent
-$446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,374 income − $3,820 expenses = $446 out of pocket
Investment Breakdown
|
Purchase Price
$556k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$111k
Closing costs
1%
$5,559
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,374
Total Expenses
$3,820
Mortgage P&I
82%
$2,756
Property Taxes
0%
$1
Home Insurance
6%
$186
HOA
0%
$0
Property Management
10%
$337
CapEx
5%
$169
Vacancy
6%
$202
Maintenance
5%
$169
Other
0%
$0