Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.22% first-year return on $117k initial cash invested.
-5.22%
Cash On Cash
5.37%
Cap Rate
0.89
DSCR
$3,698
Rent
-$507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,698 income − $4,205 expenses = $507 out of pocket
Investment Breakdown
|
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$111k
Closing costs
1%
$5,551
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,698
Total Expenses
$4,205
Mortgage P&I
76%
$2,807
Property Taxes
3%
$100
Home Insurance
6%
$224
HOA
3%
$112
Property Management
10%
$370
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0