Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.87% first-year return on $117k initial cash invested.
-7.87%
Cash On Cash
4.79%
Cap Rate
0.79
DSCR
$3,822
Rent
-$767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,822 income − $4,589 expenses = $767 out of pocket
Investment Breakdown
|
Purchase Price
$557k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$111k
Closing costs
1%
$5,566
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,822
Total Expenses
$4,589
Mortgage P&I
73%
$2,796
Property Taxes
9%
$356
Home Insurance
5%
$199
HOA
6%
$245
Property Management
10%
$382
CapEx
5%
$191
Vacancy
6%
$229
Maintenance
5%
$191
Other
0%
$0