Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.57% first-year return on $118k initial cash invested.
-17.57%
Cash On Cash
2.56%
Cap Rate
0.43
DSCR
$2,744
Rent
-$1,726
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,744 income − $4,470 expenses = $1,726 out of pocket
Investment Breakdown
|
Purchase Price
$561k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$112k
Closing costs
1%
$5,614
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,744
Total Expenses
$4,470
Mortgage P&I
102%
$2,788
Property Taxes
12%
$330
Home Insurance
8%
$228
HOA
15%
$411
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$165
Maintenance
5%
$137
Other
0%
$0