Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.16% first-year return on $119k initial cash invested.
-11.16%
Cash On Cash
3.95%
Cap Rate
0.66
DSCR
$3,230
Rent
-$1,110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,230 income − $4,340 expenses = $1,110 out of pocket
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$114k
Closing costs
1%
$5,685
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,230
Total Expenses
$4,340
Mortgage P&I
87%
$2,819
Property Taxes
12%
$388
Home Insurance
6%
$192
HOA
3%
$100
Property Management
10%
$323
CapEx
5%
$162
Vacancy
6%
$194
Maintenance
5%
$162
Other
0%
$0