Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.17% first-year return on $118k initial cash invested.
-19.17%
Cash On Cash
2.11%
Cap Rate
0.36
DSCR
$1,895
Rent
-$1,877
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,895 income − $3,772 expenses = $1,877 out of pocket
Investment Breakdown
|
Purchase Price
$560k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$112k
Closing costs
1%
$5,596
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,895
Total Expenses
$3,772
Mortgage P&I
146%
$2,768
Property Taxes
13%
$242
Home Insurance
14%
$268
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0