Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.7% first-year return on $118k initial cash invested.
-20.7%
Cash On Cash
1.84%
Cap Rate
0.31
DSCR
$2,078
Rent
-$2,043
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,078 income − $4,121 expenses = $2,043 out of pocket
Investment Breakdown
|
Purchase Price
$564k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$113k
Closing costs
1%
$5,639
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,078
Total Expenses
$4,121
Mortgage P&I
135%
$2,805
Property Taxes
28%
$574
Home Insurance
10%
$201
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0