Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.67% first-year return on $118k initial cash invested.
-14.67%
Cash On Cash
3.19%
Cap Rate
0.53
DSCR
$2,267
Rent
-$1,437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,267 income − $3,704 expenses = $1,437 out of pocket
Investment Breakdown
|
Purchase Price
$560k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$112k
Closing costs
1%
$5,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,267
Total Expenses
$3,704
Mortgage P&I
124%
$2,813
Property Taxes
5%
$106
Home Insurance
9%
$196
HOA
0%
$0
Property Management
10%
$227
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0