Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.63% first-year return on $118k initial cash invested.
-23.63%
Cash On Cash
1.55%
Cap Rate
0.25
DSCR
$1,777
Rent
-$2,316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,777 income − $4,093 expenses = $2,316 out of pocket
Investment Breakdown
|
Purchase Price
$560k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$112k
Closing costs
1%
$5,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,777
Total Expenses
$4,093
Mortgage P&I
166%
$2,952
Property Taxes
27%
$486
Home Insurance
11%
$192
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0