Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.59% first-year return on $119k initial cash invested.
-17.59%
Cash On Cash
2.65%
Cap Rate
0.44
DSCR
$2,687
Rent
-$1,741
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,687 income − $4,428 expenses = $1,741 out of pocket
Investment Breakdown
|
Purchase Price
$566k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$113k
Closing costs
1%
$5,656
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,687
Total Expenses
$4,428
Mortgage P&I
106%
$2,858
Property Taxes
25%
$671
Home Insurance
7%
$201
HOA
0%
$0
Property Management
10%
$269
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0