Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.06% first-year return on $118k initial cash invested.
-13.06%
Cash On Cash
3.25%
Cap Rate
0.57
DSCR
$2,726
Rent
-$1,289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,726 income − $4,015 expenses = $1,289 out of pocket
Investment Breakdown
|
Purchase Price
$564k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$113k
Closing costs
1%
$5,639
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,726
Total Expenses
$4,015
Mortgage P&I
98%
$2,681
Property Taxes
16%
$433
Home Insurance
7%
$192
HOA
0%
$0
Property Management
10%
$273
CapEx
5%
$136
Vacancy
6%
$164
Maintenance
5%
$136
Other
0%
$0