Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.72% first-year return on $119k initial cash invested.
-10.72%
Cash On Cash
4.75%
Cap Rate
0.71
DSCR
$3,204
Rent
-$1,063
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,204 income − $4,267 expenses = $1,063 out of pocket
Investment Breakdown
|
Purchase Price
$567k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$113k
Closing costs
1%
$5,666
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,204
Total Expenses
$4,267
Mortgage P&I
98%
$3,147
Property Taxes
3%
$85
Home Insurance
6%
$203
HOA
0%
$0
Property Management
10%
$320
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0