Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.38% first-year return on $118k initial cash invested.
-14.38%
Cash On Cash
3.29%
Cap Rate
0.55
DSCR
$3,086
Rent
-$1,414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,086 income − $4,500 expenses = $1,414 out of pocket
Investment Breakdown
|
Purchase Price
$562k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$112k
Closing costs
1%
$5,618
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,086
Total Expenses
$4,500
Mortgage P&I
91%
$2,799
Property Taxes
23%
$698
Home Insurance
7%
$201
HOA
0%
$0
Property Management
10%
$309
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0