Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.99% first-year return on $119k initial cash invested.
-8.99%
Cash On Cash
4.55%
Cap Rate
0.76
DSCR
$4,109
Rent
-$894
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,109 income − $5,003 expenses = $894 out of pocket
Investment Breakdown
|
Purchase Price
$568k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$114k
Closing costs
1%
$5,684
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,109
Total Expenses
$5,003
Mortgage P&I
69%
$2,843
Property Taxes
14%
$572
Home Insurance
5%
$203
HOA
8%
$317
Property Management
10%
$411
CapEx
5%
$205
Vacancy
6%
$247
Maintenance
5%
$205
Other
0%
$0