Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.86% first-year return on $119k initial cash invested.
-22.86%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$1,697
Rent
-$2,260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,697 income − $3,957 expenses = $2,260 out of pocket
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$113k
Closing costs
1%
$5,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,697
Total Expenses
$3,957
Mortgage P&I
168%
$2,850
Property Taxes
28%
$467
Home Insurance
12%
$198
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0