Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.31% first-year return on $117k initial cash invested.
-1.31%
Cash On Cash
6.12%
Cap Rate
1.03
DSCR
$4,082
Rent
-$127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,082 income − $4,209 expenses = $127 out of pocket
Investment Breakdown
|
Purchase Price
$556k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$111k
Closing costs
1%
$5,558
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,082
Total Expenses
$4,209
Mortgage P&I
68%
$2,757
Property Taxes
5%
$192
Home Insurance
5%
$199
HOA
0%
$0
Property Management
10%
$408
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
Other
0%
$0