Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.33% first-year return on $118k initial cash invested.
-16.33%
Cash On Cash
2.8%
Cap Rate
0.47
DSCR
$2,223
Rent
-$1,610
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,223 income − $3,833 expenses = $1,610 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%
$5,634
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,223
Total Expenses
$3,833
Mortgage P&I
127%
$2,815
Property Taxes
8%
$184
Home Insurance
9%
$195
HOA
3%
$62
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0