Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.09% first-year return on $117k initial cash invested.
-23.09%
Cash On Cash
1.39%
Cap Rate
0.23
DSCR
$1,998
Rent
-$2,259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,998 income − $4,257 expenses = $2,259 out of pocket
Investment Breakdown
|
Purchase Price
$559k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$112k
Closing costs
1%
$5,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,998
Total Expenses
$4,257
Mortgage P&I
140%
$2,807
Property Taxes
29%
$579
Home Insurance
10%
$196
HOA
8%
$155
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0