Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.7% first-year return on $117k initial cash invested.
-12.7%
Cash On Cash
4.11%
Cap Rate
0.64
DSCR
$3,595
Rent
-$1,240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,595 income − $4,835 expenses = $1,240 out of pocket
Investment Breakdown
|
Purchase Price
$558k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$112k
Closing costs
1%
$5,581
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,595
Total Expenses
$4,835
Mortgage P&I
83%
$2,970
Property Taxes
21%
$737
Home Insurance
5%
$192
HOA
0%
$0
Property Management
10%
$360
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0