Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.38% first-year return on $117k initial cash invested.
-13.38%
Cash On Cash
3.48%
Cap Rate
0.58
DSCR
$2,436
Rent
-$1,309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,436 income − $3,745 expenses = $1,309 out of pocket
Investment Breakdown
|
Purchase Price
$559k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$112k
Closing costs
1%
$5,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,436
Total Expenses
$3,745
Mortgage P&I
115%
$2,806
Property Taxes
4%
$109
Home Insurance
8%
$196
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0