Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.33% first-year return on $119k initial cash invested.
-16.33%
Cash On Cash
3.23%
Cap Rate
0.52
DSCR
$3,695
Rent
-$1,621
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,695 income − $5,316 expenses = $1,621 out of pocket
Investment Breakdown
|
Purchase Price
$567k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$113k
Closing costs
1%
$5,674
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,695
Total Expenses
$5,316
Mortgage P&I
80%
$2,963
Property Taxes
32%
$1,190
Home Insurance
5%
$201
HOA
0%
$0
Property Management
10%
$370
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0