Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.11% first-year return on $118k initial cash invested.
-2.11%
Cash On Cash
6.03%
Cap Rate
1
DSCR
$4,283
Rent
-$207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,283 income − $4,490 expenses = $207 out of pocket
Investment Breakdown
|
Purchase Price
$560k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$112k
Closing costs
1%
$5,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,283
Total Expenses
$4,490
Mortgage P&I
66%
$2,808
Property Taxes
8%
$338
Home Insurance
5%
$196
HOA
1%
$35
Property Management
10%
$428
CapEx
5%
$214
Vacancy
6%
$257
Maintenance
5%
$214
Other
0%
$0