Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.13% first-year return on $119k initial cash invested.
-15.13%
Cash On Cash
3.13%
Cap Rate
0.52
DSCR
$2,810
Rent
-$1,496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,810 income − $4,306 expenses = $1,496 out of pocket
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$113k
Closing costs
1%
$5,651
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,810
Total Expenses
$4,306
Mortgage P&I
101%
$2,829
Property Taxes
19%
$547
Home Insurance
7%
$200
HOA
0%
$0
Property Management
10%
$281
CapEx
5%
$140
Vacancy
6%
$169
Maintenance
5%
$140
Other
0%
$0