Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.91% first-year return on $119k initial cash invested.
-16.91%
Cash On Cash
2.75%
Cap Rate
0.46
DSCR
$2,857
Rent
-$1,681
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,857 income − $4,538 expenses = $1,681 out of pocket
Investment Breakdown
|
Purchase Price
$568k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$114k
Closing costs
1%
$5,680
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,857
Total Expenses
$4,538
Mortgage P&I
99%
$2,841
Property Taxes
26%
$755
Home Insurance
7%
$199
HOA
0%
$0
Property Management
10%
$286
CapEx
5%
$143
Vacancy
6%
$171
Maintenance
5%
$143
Other
0%
$0