Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.45% first-year return on $118k initial cash invested.
-4.45%
Cash On Cash
5.42%
Cap Rate
0.92
DSCR
$4,361
Rent
-$438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,361 income − $4,799 expenses = $438 out of pocket
Investment Breakdown
|
Purchase Price
$562k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$112k
Closing costs
1%
$5,619
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,361
Total Expenses
$4,799
Mortgage P&I
63%
$2,760
Property Taxes
16%
$690
Home Insurance
5%
$215
HOA
0%
$0
Property Management
10%
$436
CapEx
5%
$218
Vacancy
6%
$262
Maintenance
5%
$218
Other
0%
$0