Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.07% first-year return on $118k initial cash invested.
-15.07%
Cash On Cash
3.56%
Cap Rate
0.56
DSCR
$3,206
Rent
-$1,482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,206 income − $4,688 expenses = $1,482 out of pocket
Investment Breakdown
|
Purchase Price
$562k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$112k
Closing costs
1%
$5,621
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,206
Total Expenses
$4,688
Mortgage P&I
93%
$2,988
Property Taxes
21%
$664
Home Insurance
6%
$203
HOA
0%
$0
Property Management
10%
$321
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0