Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.12% first-year return on $117k initial cash invested.
-17.12%
Cash On Cash
3.3%
Cap Rate
0.5
DSCR
$2,838
Rent
-$1,673
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,838 income − $4,511 expenses = $1,673 out of pocket
Investment Breakdown
|
Purchase Price
$558k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$112k
Closing costs
1%
$5,584
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,838
Total Expenses
$4,511
Mortgage P&I
108%
$3,065
Property Taxes
18%
$508
Home Insurance
7%
$200
HOA
0%
$0
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0