Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.85% first-year return on $118k initial cash invested.
-9.85%
Cash On Cash
4.28%
Cap Rate
0.71
DSCR
$3,099
Rent
-$968
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,099 income − $4,067 expenses = $968 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%
$5,616
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,099
Total Expenses
$4,067
Mortgage P&I
91%
$2,816
Property Taxes
7%
$227
Home Insurance
6%
$201
HOA
1%
$17
Property Management
10%
$310
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0