Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.16% first-year return on $118k initial cash invested.
-20.16%
Cash On Cash
1.97%
Cap Rate
0.33
DSCR
$2,333
Rent
-$1,983
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,333 income − $4,316 expenses = $1,983 out of pocket
Investment Breakdown
|
Purchase Price
$562k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$112k
Closing costs
1%
$5,622
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,333
Total Expenses
$4,316
Mortgage P&I
120%
$2,789
Property Taxes
30%
$710
Home Insurance
9%
$210
HOA
0%
$0
Property Management
10%
$233
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0