Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.36% first-year return on $118k initial cash invested.
-15.36%
Cash On Cash
3.06%
Cap Rate
0.51
DSCR
$2,761
Rent
-$1,509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,761 income − $4,270 expenses = $1,509 out of pocket
Investment Breakdown
|
Purchase Price
$562k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$112k
Closing costs
1%
$5,615
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,761
Total Expenses
$4,270
Mortgage P&I
101%
$2,802
Property Taxes
21%
$566
Home Insurance
7%
$184
HOA
0%
$0
Property Management
10%
$276
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0