Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.63% first-year return on $119k initial cash invested.
-25.63%
Cash On Cash
0.82%
Cap Rate
0.14
DSCR
$1,842
Rent
-$2,549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,842 income − $4,391 expenses = $2,549 out of pocket
Investment Breakdown
|
Purchase Price
$568k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$114k
Closing costs
1%
$5,684
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,842
Total Expenses
$4,391
Mortgage P&I
155%
$2,846
Property Taxes
47%
$858
Home Insurance
11%
$208
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0