Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.42% first-year return on $117k initial cash invested.
-12.42%
Cash On Cash
3.63%
Cap Rate
0.62
DSCR
$3,342
Rent
-$1,208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,342 income − $4,550 expenses = $1,208 out of pocket
Investment Breakdown
|
Purchase Price
$556k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$111k
Closing costs
1%
$5,557
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,342
Total Expenses
$4,550
Mortgage P&I
81%
$2,722
Property Taxes
22%
$751
Home Insurance
6%
$208
HOA
0%
$0
Property Management
10%
$334
CapEx
5%
$167
Vacancy
6%
$201
Maintenance
5%
$167
Other
0%
$0