Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.74% first-year return on $116k initial cash invested.
-13.74%
Cash On Cash
3.8%
Cap Rate
0.6
DSCR
$3,339
Rent
-$1,333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,339 income − $4,672 expenses = $1,333 out of pocket
Investment Breakdown
|
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$111k
Closing costs
1%
$5,545
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,339
Total Expenses
$4,672
Mortgage P&I
88%
$2,924
Property Taxes
21%
$688
Home Insurance
6%
$192
HOA
0%
$0
Property Management
10%
$334
CapEx
5%
$167
Vacancy
6%
$200
Maintenance
5%
$167
Other
0%
$0