Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.31% first-year return on $119k initial cash invested.
-12.31%
Cash On Cash
3.92%
Cap Rate
0.64
DSCR
$3,214
Rent
-$1,221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,214 income − $4,435 expenses = $1,221 out of pocket
Investment Breakdown
|
Purchase Price
$567k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$113k
Closing costs
1%
$5,667
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,214
Total Expenses
$4,435
Mortgage P&I
91%
$2,910
Property Taxes
14%
$462
Home Insurance
6%
$192
HOA
1%
$35
Property Management
10%
$321
CapEx
5%
$161
Vacancy
6%
$193
Maintenance
5%
$161
Other
0%
$0