Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.15% first-year return on $119k initial cash invested.
-13.15%
Cash On Cash
4.14%
Cap Rate
0.63
DSCR
$3,398
Rent
-$1,305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,398 income − $4,703 expenses = $1,305 out of pocket
Investment Breakdown
|
Purchase Price
$567k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$113k
Closing costs
1%
$5,671
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,398
Total Expenses
$4,703
Mortgage P&I
91%
$3,092
Property Taxes
15%
$526
Home Insurance
6%
$201
HOA
0%
$0
Property Management
10%
$340
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0