Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.09% first-year return on $118k initial cash invested.
-14.09%
Cash On Cash
3.42%
Cap Rate
0.56
DSCR
$3,001
Rent
-$1,386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,001 income − $4,387 expenses = $1,386 out of pocket
Investment Breakdown
|
Purchase Price
$562k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$112k
Closing costs
1%
$5,620
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,001
Total Expenses
$4,387
Mortgage P&I
95%
$2,838
Property Taxes
19%
$566
Home Insurance
7%
$203
HOA
0%
$0
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0