Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.67% first-year return on $117k initial cash invested.
-23.67%
Cash On Cash
1.55%
Cap Rate
0.24
DSCR
$1,611
Rent
-$2,299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,611 income − $3,910 expenses = $2,299 out of pocket
Investment Breakdown
|
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$111k
Closing costs
1%
$5,549
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,611
Total Expenses
$3,910
Mortgage P&I
182%
$2,933
Property Taxes
14%
$233
Home Insurance
12%
$194
HOA
8%
$130
Property Management
10%
$161
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0