Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.82% first-year return on $117k initial cash invested.
-11.82%
Cash On Cash
4.02%
Cap Rate
0.65
DSCR
$3,105
Rent
-$1,154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,105 income − $4,259 expenses = $1,154 out of pocket
Investment Breakdown
|
Purchase Price
$558k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$112k
Closing costs
1%
$5,581
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,105
Total Expenses
$4,259
Mortgage P&I
92%
$2,867
Property Taxes
12%
$383
Home Insurance
7%
$203
HOA
0%
$0
Property Management
10%
$310
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0