Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.59% first-year return on $118k initial cash invested.
-14.59%
Cash On Cash
3.3%
Cap Rate
0.54
DSCR
$2,523
Rent
-$1,436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,523 income − $3,959 expenses = $1,436 out of pocket
Investment Breakdown
|
Purchase Price
$563k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$113k
Closing costs
1%
$5,625
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,523
Total Expenses
$3,959
Mortgage P&I
113%
$2,856
Property Taxes
9%
$238
Home Insurance
8%
$210
HOA
0%
$0
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0