Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.61% first-year return on $117k initial cash invested.
-13.61%
Cash On Cash
3.36%
Cap Rate
0.57
DSCR
$3,065
Rent
-$1,327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,065 income − $4,392 expenses = $1,327 out of pocket
Investment Breakdown
|
Purchase Price
$557k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$111k
Closing costs
1%
$5,573
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,065
Total Expenses
$4,392
Mortgage P&I
89%
$2,734
Property Taxes
22%
$673
Home Insurance
6%
$189
HOA
0%
$0
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$184
Maintenance
5%
$153
Other
0%
$0