Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.65% first-year return on $119k initial cash invested.
-15.65%
Cash On Cash
3.37%
Cap Rate
0.53
DSCR
$2,547
Rent
-$1,547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,547 income − $4,094 expenses = $1,547 out of pocket
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$113k
Closing costs
1%
$5,647
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,547
Total Expenses
$4,094
Mortgage P&I
118%
$3,005
Property Taxes
9%
$217
Home Insurance
8%
$210
HOA
0%
$0
Property Management
10%
$255
CapEx
5%
$127
Vacancy
6%
$153
Maintenance
5%
$127
Other
0%
$0