Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.49% first-year return on $117k initial cash invested.
-13.49%
Cash On Cash
4.12%
Cap Rate
0.63
DSCR
$3,433
Rent
-$1,321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,433 income − $4,754 expenses = $1,321 out of pocket
Investment Breakdown
|
Purchase Price
$559k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$112k
Closing costs
1%
$5,594
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,433
Total Expenses
$4,754
Mortgage P&I
89%
$3,071
Property Taxes
10%
$341
Home Insurance
6%
$201
HOA
7%
$248
Property Management
10%
$343
CapEx
5%
$172
Vacancy
6%
$206
Maintenance
5%
$172
Other
0%
$0