Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.03% first-year return on $119k initial cash invested.
-21.03%
Cash On Cash
2.49%
Cap Rate
0.37
DSCR
$2,288
Rent
-$2,079
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,288 income − $4,367 expenses = $2,079 out of pocket
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$113k
Closing costs
1%
$5,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,288
Total Expenses
$4,367
Mortgage P&I
137%
$3,136
Property Taxes
19%
$439
Home Insurance
9%
$198
HOA
0%
$0
Property Management
10%
$229
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0