Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.9% first-year return on $118k initial cash invested.
-11.9%
Cash On Cash
3.83%
Cap Rate
0.64
DSCR
$2,945
Rent
-$1,172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,945 income − $4,117 expenses = $1,172 out of pocket
Investment Breakdown
|
Purchase Price
$563k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$113k
Closing costs
1%
$5,629
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,945
Total Expenses
$4,117
Mortgage P&I
96%
$2,820
Property Taxes
11%
$313
Home Insurance
7%
$198
HOA
1%
$21
Property Management
10%
$294
CapEx
5%
$147
Vacancy
6%
$177
Maintenance
5%
$147
Other
0%
$0