Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.41% first-year return on $119k initial cash invested.
-14.41%
Cash On Cash
3.23%
Cap Rate
0.54
DSCR
$2,922
Rent
-$1,431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,922 income − $4,353 expenses = $1,431 out of pocket
Investment Breakdown
|
Purchase Price
$568k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$114k
Closing costs
1%
$5,675
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,922
Total Expenses
$4,353
Mortgage P&I
96%
$2,813
Property Taxes
18%
$526
Home Insurance
6%
$184
HOA
2%
$71
Property Management
10%
$292
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0