Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.81% first-year return on $117k initial cash invested.
-4.81%
Cash On Cash
6.27%
Cap Rate
0.93
DSCR
$4,757
Rent
-$469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,757 income − $5,226 expenses = $469 out of pocket
Investment Breakdown
|
Purchase Price
$557k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$111k
Closing costs
1%
$5,571
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,757
Total Expenses
$5,226
Mortgage P&I
66%
$3,143
Property Taxes
14%
$648
Home Insurance
4%
$198
HOA
0%
$0
Property Management
10%
$476
CapEx
5%
$238
Vacancy
6%
$285
Maintenance
5%
$238
Other
0%
$0