Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.08% first-year return on $119k initial cash invested.
-11.08%
Cash On Cash
4.13%
Cap Rate
0.67
DSCR
$3,122
Rent
-$1,102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,122 income − $4,224 expenses = $1,102 out of pocket
Investment Breakdown
|
Purchase Price
$568k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,122
Total Expenses
$4,224
Mortgage P&I
93%
$2,902
Property Taxes
9%
$293
Home Insurance
7%
$206
HOA
0%
$12
Property Management
10%
$312
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0