Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.22% first-year return on $117k initial cash invested.
-10.22%
Cash On Cash
4.38%
Cap Rate
0.71
DSCR
$3,619
Rent
-$997
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,619 income − $4,616 expenses = $997 out of pocket
Investment Breakdown
|
Purchase Price
$558k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$112k
Closing costs
1%
$5,575
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,619
Total Expenses
$4,616
Mortgage P&I
79%
$2,850
Property Taxes
18%
$638
Home Insurance
5%
$187
HOA
0%
$0
Property Management
10%
$362
CapEx
5%
$181
Vacancy
6%
$217
Maintenance
5%
$181
Other
0%
$0