Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.39% first-year return on $119k initial cash invested.
-15.39%
Cash On Cash
3.23%
Cap Rate
0.52
DSCR
$2,513
Rent
-$1,524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,513 income − $4,037 expenses = $1,524 out of pocket
Investment Breakdown
|
Purchase Price
$566k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$113k
Closing costs
1%
$5,658
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,513
Total Expenses
$4,037
Mortgage P&I
116%
$2,920
Property Taxes
10%
$263
Home Insurance
8%
$200
HOA
0%
$0
Property Management
10%
$251
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0