Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.67% first-year return on $118k initial cash invested.
-14.67%
Cash On Cash
3.32%
Cap Rate
0.55
DSCR
$3,165
Rent
-$1,446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,165 income − $4,611 expenses = $1,446 out of pocket
Investment Breakdown
|
Purchase Price
$563k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$113k
Closing costs
1%
$5,634
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,165
Total Expenses
$4,611
Mortgage P&I
90%
$2,849
Property Taxes
24%
$756
Home Insurance
6%
$184
HOA
0%
$0
Property Management
10%
$316
CapEx
5%
$158
Vacancy
6%
$190
Maintenance
5%
$158
Other
0%
$0