Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.64% first-year return on $117k initial cash invested.
-11.64%
Cash On Cash
3.83%
Cap Rate
0.65
DSCR
$3,388
Rent
-$1,131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,388 income − $4,519 expenses = $1,131 out of pocket
Investment Breakdown
|
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$111k
Closing costs
1%
$5,554
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,388
Total Expenses
$4,519
Mortgage P&I
81%
$2,733
Property Taxes
21%
$714
Home Insurance
6%
$192
HOA
0%
$0
Property Management
10%
$339
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0