Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.75% first-year return on $119k initial cash invested.
-12.75%
Cash On Cash
3.52%
Cap Rate
0.59
DSCR
$2,548
Rent
-$1,269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,548 income − $3,817 expenses = $1,269 out of pocket
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$114k
Closing costs
1%
$5,689
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,548
Total Expenses
$3,817
Mortgage P&I
110%
$2,810
Property Taxes
6%
$142
Home Insurance
8%
$203
HOA
0%
$0
Property Management
10%
$255
CapEx
5%
$127
Vacancy
6%
$153
Maintenance
5%
$127
Other
0%
$0