Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.89% first-year return on $119k initial cash invested.
-17.89%
Cash On Cash
2.85%
Cap Rate
0.45
DSCR
$2,381
Rent
-$1,769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,381 income − $4,150 expenses = $1,769 out of pocket
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$113k
Closing costs
1%
$5,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,381
Total Expenses
$4,150
Mortgage P&I
126%
$2,993
Property Taxes
14%
$340
Home Insurance
8%
$198
HOA
0%
$0
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0