Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.25% first-year return on $118k initial cash invested.
-17.25%
Cash On Cash
2.57%
Cap Rate
0.43
DSCR
$2,000
Rent
-$1,700
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,000 income − $3,700 expenses = $1,700 out of pocket
Investment Breakdown
|
Purchase Price
$563k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$113k
Closing costs
1%
$5,631
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,000
Total Expenses
$3,700
Mortgage P&I
140%
$2,805
Property Taxes
8%
$157
Home Insurance
11%
$210
HOA
0%
$8
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0