Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.18% first-year return on $117k initial cash invested.
-17.18%
Cash On Cash
2.95%
Cap Rate
0.47
DSCR
$3,251
Rent
-$1,681
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,251 income − $4,932 expenses = $1,681 out of pocket
Investment Breakdown
|
Purchase Price
$559k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$112k
Closing costs
1%
$5,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,251
Total Expenses
$4,932
Mortgage P&I
89%
$2,890
Property Taxes
31%
$1,000
Home Insurance
6%
$196
HOA
0%
$0
Property Management
10%
$325
CapEx
5%
$163
Vacancy
6%
$195
Maintenance
5%
$163
Other
0%
$0