Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.81% first-year return on $119k initial cash invested.
-13.81%
Cash On Cash
3.73%
Cap Rate
0.59
DSCR
$2,586
Rent
-$1,365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,586 income − $3,951 expenses = $1,365 out of pocket
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$113k
Closing costs
1%
$5,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,586
Total Expenses
$3,951
Mortgage P&I
116%
$2,993
Property Taxes
3%
$73
Home Insurance
8%
$198
HOA
1%
$15
Property Management
10%
$259
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0