Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.31% first-year return on $119k initial cash invested.
-19.31%
Cash On Cash
2.18%
Cap Rate
0.36
DSCR
$2,421
Rent
-$1,917
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,421 income − $4,338 expenses = $1,917 out of pocket
Investment Breakdown
|
Purchase Price
$567k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$113k
Closing costs
1%
$5,674
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,421
Total Expenses
$4,338
Mortgage P&I
117%
$2,825
Property Taxes
26%
$632
Home Insurance
10%
$252
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0