Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.89% first-year return on $119k initial cash invested.
-17.89%
Cash On Cash
2.72%
Cap Rate
0.44
DSCR
$2,163
Rent
-$1,769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,163 income − $3,932 expenses = $1,769 out of pocket
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$113k
Closing costs
1%
$5,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,163
Total Expenses
$3,932
Mortgage P&I
136%
$2,941
Property Taxes
11%
$231
Home Insurance
9%
$198
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0