Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.91% first-year return on $119k initial cash invested.
-10.91%
Cash On Cash
4.11%
Cap Rate
0.68
DSCR
$3,245
Rent
-$1,082
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,245 income − $4,327 expenses = $1,082 out of pocket
Investment Breakdown
|
Purchase Price
$567k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$113k
Closing costs
1%
$5,666
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,245
Total Expenses
$4,327
Mortgage P&I
88%
$2,860
Property Taxes
13%
$425
Home Insurance
6%
$199
HOA
0%
$0
Property Management
10%
$324
CapEx
5%
$162
Vacancy
6%
$195
Maintenance
5%
$162
Other
0%
$0