Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.77% first-year return on $117k initial cash invested.
-14.77%
Cash On Cash
3.16%
Cap Rate
0.53
DSCR
$2,938
Rent
-$1,442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,938 income − $4,380 expenses = $1,442 out of pocket
Investment Breakdown
|
Purchase Price
$558k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$112k
Closing costs
1%
$5,579
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,938
Total Expenses
$4,380
Mortgage P&I
94%
$2,766
Property Taxes
12%
$346
Home Insurance
7%
$214
HOA
10%
$290
Property Management
10%
$294
CapEx
5%
$147
Vacancy
6%
$176
Maintenance
5%
$147
Other
0%
$0