Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.31% first-year return on $119k initial cash invested.
-10.31%
Cash On Cash
4.51%
Cap Rate
0.72
DSCR
$4,087
Rent
-$1,019
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,087 income − $5,106 expenses = $1,019 out of pocket
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$113k
Closing costs
1%
$5,649
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,087
Total Expenses
$5,106
Mortgage P&I
72%
$2,940
Property Taxes
13%
$551
Home Insurance
5%
$198
HOA
9%
$355
Property Management
10%
$409
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
Other
0%
$0