Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.25% first-year return on $118k initial cash invested.
-16.25%
Cash On Cash
2.86%
Cap Rate
0.48
DSCR
$2,410
Rent
-$1,600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,410 income − $4,010 expenses = $1,600 out of pocket
Investment Breakdown
|
Purchase Price
$563k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$113k
Closing costs
1%
$5,628
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,410
Total Expenses
$4,010
Mortgage P&I
117%
$2,820
Property Taxes
15%
$372
Home Insurance
8%
$192
HOA
0%
$0
Property Management
10%
$241
CapEx
5%
$120
Vacancy
6%
$145
Maintenance
5%
$120
Other
0%
$0