Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.24% first-year return on $119k initial cash invested.
-20.24%
Cash On Cash
1.84%
Cap Rate
0.31
DSCR
$1,717
Rent
-$2,012
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,717 income − $3,729 expenses = $2,012 out of pocket
Investment Breakdown
|
Purchase Price
$568k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$114k
Closing costs
1%
$5,681
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,717
Total Expenses
$3,729
Mortgage P&I
163%
$2,798
Property Taxes
9%
$157
Home Insurance
12%
$210
HOA
7%
$117
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0