Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.17% first-year return on $118k initial cash invested.
-15.17%
Cash On Cash
3.17%
Cap Rate
0.53
DSCR
$3,104
Rent
-$1,489
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,104 income − $4,593 expenses = $1,489 out of pocket
Investment Breakdown
|
Purchase Price
$561k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$112k
Closing costs
1%
$5,608
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,104
Total Expenses
$4,593
Mortgage P&I
91%
$2,815
Property Taxes
18%
$548
Home Insurance
6%
$201
HOA
7%
$223
Property Management
10%
$310
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0