Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.27% first-year return on $119k initial cash invested.
-16.27%
Cash On Cash
2.98%
Cap Rate
0.49
DSCR
$3,301
Rent
-$1,609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,301 income − $4,910 expenses = $1,609 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
$3,301
Total Expenses
$4,910
Mortgage P&I
86%
$2,847
Property Taxes
27%
$897
Home Insurance
6%
$198
HOA
3%
$110
Property Management
10%
$330
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0