Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.47% first-year return on $119k initial cash invested.
-9.47%
Cash On Cash
4.4%
Cap Rate
0.74
DSCR
$4,073
Rent
-$936
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,073 income − $5,009 expenses = $936 out of pocket
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$113k
Closing costs
1%
$5,645
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,073
Total Expenses
$5,009
Mortgage P&I
69%
$2,804
Property Taxes
18%
$724
Home Insurance
5%
$206
HOA
5%
$216
Property Management
10%
$407
CapEx
5%
$204
Vacancy
6%
$244
Maintenance
5%
$204
Other
0%
$0