Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.38% first-year return on $116k initial cash invested.
-12.38%
Cash On Cash
3.91%
Cap Rate
0.63
DSCR
$3,263
Rent
-$1,198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,263 income − $4,461 expenses = $1,198 out of pocket
Investment Breakdown
|
Purchase Price
$553k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$111k
Closing costs
1%
$5,531
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,263
Total Expenses
$4,461
Mortgage P&I
87%
$2,835
Property Taxes
18%
$582
Home Insurance
6%
$196
HOA
0%
$0
Property Management
10%
$326
CapEx
5%
$163
Vacancy
6%
$196
Maintenance
5%
$163
Other
0%
$0