Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.8% first-year return on $119k initial cash invested.
-14.8%
Cash On Cash
3.06%
Cap Rate
0.52
DSCR
$2,609
Rent
-$1,469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,609 income − $4,078 expenses = $1,469 out of pocket
Investment Breakdown
|
Purchase Price
$567k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$113k
Closing costs
1%
$5,670
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,609
Total Expenses
$4,078
Mortgage P&I
107%
$2,786
Property Taxes
7%
$189
Home Insurance
8%
$198
HOA
9%
$227
Property Management
10%
$261
CapEx
5%
$130
Vacancy
6%
$157
Maintenance
5%
$130
Other
0%
$0