Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.81% first-year return on $118k initial cash invested.
-10.81%
Cash On Cash
3.85%
Cap Rate
0.66
DSCR
$2,707
Rent
-$1,060
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,707 income − $3,767 expenses = $1,060 out of pocket
Investment Breakdown
|
Purchase Price
$560k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$112k
Closing costs
1%
$5,601
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,707
Total Expenses
$3,767
Mortgage P&I
100%
$2,720
Property Taxes
5%
$139
Home Insurance
8%
$205
HOA
0%
$0
Property Management
10%
$271
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0