Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.11% first-year return on $119k initial cash invested.
-14.11%
Cash On Cash
3.53%
Cap Rate
0.57
DSCR
$2,945
Rent
-$1,394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,945 income − $4,339 expenses = $1,394 out of pocket
Investment Breakdown
|
Purchase Price
$564k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$113k
Closing costs
1%
$5,644
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,945
Total Expenses
$4,339
Mortgage P&I
99%
$2,905
Property Taxes
16%
$464
Home Insurance
7%
$205
HOA
0%
$0
Property Management
10%
$294
CapEx
5%
$147
Vacancy
6%
$177
Maintenance
5%
$147
Other
0%
$0