Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.14% first-year return on $119k initial cash invested.
-9.14%
Cash On Cash
4.34%
Cap Rate
0.73
DSCR
$3,242
Rent
-$909
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,242 income − $4,151 expenses = $909 out of pocket
Investment Breakdown
|
Purchase Price
$568k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$114k
Closing costs
1%
$5,683
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,242
Total Expenses
$4,151
Mortgage P&I
86%
$2,803
Property Taxes
9%
$307
Home Insurance
6%
$198
HOA
0%
$0
Property Management
10%
$324
CapEx
5%
$162
Vacancy
6%
$195
Maintenance
5%
$162
Other
0%
$0