Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.3% first-year return on $119k initial cash invested.
-16.3%
Cash On Cash
3.33%
Cap Rate
0.52
DSCR
$2,793
Rent
-$1,615
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,793 income − $4,408 expenses = $1,615 out of pocket
Investment Breakdown
|
Purchase Price
$566k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$113k
Closing costs
1%
$5,661
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,793
Total Expenses
$4,408
Mortgage P&I
109%
$3,047
Property Taxes
15%
$414
Home Insurance
8%
$220
HOA
0%
$0
Property Management
10%
$279
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0