Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.59% first-year return on $118k initial cash invested.
-13.59%
Cash On Cash
3.39%
Cap Rate
0.57
DSCR
$2,916
Rent
-$1,332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,916 income − $4,248 expenses = $1,332 out of pocket
Investment Breakdown
|
Purchase Price
$560k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$112k
Closing costs
1%
$5,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,916
Total Expenses
$4,248
Mortgage P&I
95%
$2,766
Property Taxes
17%
$485
Home Insurance
7%
$196
HOA
1%
$42
Property Management
10%
$292
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0