Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.99% first-year return on $118k initial cash invested.
-8.99%
Cash On Cash
4.49%
Cap Rate
0.75
DSCR
$3,469
Rent
-$883
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,469 income − $4,352 expenses = $883 out of pocket
Investment Breakdown
|
Purchase Price
$561k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$112k
Closing costs
1%
$5,612
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,469
Total Expenses
$4,352
Mortgage P&I
81%
$2,812
Property Taxes
13%
$447
Home Insurance
6%
$192
HOA
0%
$0
Property Management
10%
$347
CapEx
5%
$173
Vacancy
6%
$208
Maintenance
5%
$173
Other
0%
$0