Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.89% first-year return on $118k initial cash invested.
-20.89%
Cash On Cash
1.77%
Cap Rate
0.3
DSCR
$1,655
Rent
-$2,047
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,655 income − $3,702 expenses = $2,047 out of pocket
Investment Breakdown
|
Purchase Price
$560k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$112k
Closing costs
1%
$5,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,655
Total Expenses
$3,702
Mortgage P&I
168%
$2,788
Property Taxes
17%
$287
Home Insurance
12%
$196
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0