Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.87% first-year return on $119k initial cash invested.
-14.87%
Cash On Cash
3.28%
Cap Rate
0.54
DSCR
$2,858
Rent
-$1,474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,858 income − $4,332 expenses = $1,474 out of pocket
Investment Breakdown
|
Purchase Price
$566k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$113k
Closing costs
1%
$5,663
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,858
Total Expenses
$4,332
Mortgage P&I
101%
$2,881
Property Taxes
18%
$503
Home Insurance
7%
$201
HOA
0%
$4
Property Management
10%
$286
CapEx
5%
$143
Vacancy
6%
$171
Maintenance
5%
$143
Other
0%
$0