Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.67% first-year return on $119k initial cash invested.
-23.67%
Cash On Cash
1.95%
Cap Rate
0.29
DSCR
$2,474
Rent
-$2,353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,474 income − $4,827 expenses = $2,353 out of pocket
Investment Breakdown
|
Purchase Price
$568k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$114k
Closing costs
1%
$5,681
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,474
Total Expenses
$4,827
Mortgage P&I
127%
$3,150
Property Taxes
33%
$824
Home Insurance
8%
$210
HOA
0%
$0
Property Management
10%
$247
CapEx
5%
$124
Vacancy
6%
$148
Maintenance
5%
$124
Other
0%
$0