Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.2% first-year return on $117k initial cash invested.
-15.2%
Cash On Cash
3.37%
Cap Rate
0.54
DSCR
$3,356
Rent
-$1,479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,356 income − $4,835 expenses = $1,479 out of pocket
Investment Breakdown
|
Purchase Price
$556k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$111k
Closing costs
1%
$5,559
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,356
Total Expenses
$4,835
Mortgage P&I
86%
$2,871
Property Taxes
27%
$899
Home Insurance
6%
$192
HOA
0%
$0
Property Management
10%
$336
CapEx
5%
$168
Vacancy
6%
$201
Maintenance
5%
$168
Other
0%
$0