Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.31% first-year return on $118k initial cash invested.
-8.31%
Cash On Cash
4.75%
Cap Rate
0.78
DSCR
$3,643
Rent
-$818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,643 income − $4,461 expenses = $818 out of pocket
Investment Breakdown
|
Purchase Price
$563k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$113k
Closing costs
1%
$5,627
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,643
Total Expenses
$4,461
Mortgage P&I
79%
$2,862
Property Taxes
12%
$454
Home Insurance
5%
$198
HOA
0%
$0
Property Management
10%
$364
CapEx
5%
$182
Vacancy
6%
$219
Maintenance
5%
$182
Other
0%
$0