Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.51% first-year return on $119k initial cash invested.
-0.51%
Cash On Cash
6.35%
Cap Rate
1.06
DSCR
$4,445
Rent
-$51
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,445 income − $4,496 expenses = $51 out of pocket
Investment Breakdown
|
Purchase Price
$567k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$113k
Closing costs
1%
$5,669
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,445
Total Expenses
$4,496
Mortgage P&I
64%
$2,829
Property Taxes
7%
$311
Home Insurance
5%
$201
HOA
0%
$0
Property Management
10%
$444
CapEx
5%
$222
Vacancy
6%
$267
Maintenance
5%
$222
Other
0%
$0