Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.93% first-year return on $117k initial cash invested.
-11.93%
Cash On Cash
3.85%
Cap Rate
0.64
DSCR
$3,151
Rent
-$1,159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,151 income − $4,310 expenses = $1,159 out of pocket
Investment Breakdown
|
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$111k
Closing costs
1%
$5,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,151
Total Expenses
$4,310
Mortgage P&I
88%
$2,780
Property Taxes
16%
$516
Home Insurance
6%
$194
HOA
0%
$0
Property Management
10%
$315
CapEx
5%
$158
Vacancy
6%
$189
Maintenance
5%
$158
Other
0%
$0