Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.93% first-year return on $119k initial cash invested.
-25.93%
Cash On Cash
0.9%
Cap Rate
0.15
DSCR
$1,462
Rent
-$2,577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,462 income − $4,039 expenses = $2,577 out of pocket
Investment Breakdown
|
Purchase Price
$568k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$114k
Closing costs
1%
$5,680
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,462
Total Expenses
$4,039
Mortgage P&I
200%
$2,930
Property Taxes
36%
$530
Home Insurance
14%
$199
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0