Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.19% first-year return on $118k initial cash invested.
-16.19%
Cash On Cash
2.95%
Cap Rate
0.49
DSCR
$3,209
Rent
-$1,596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,209 income − $4,805 expenses = $1,596 out of pocket
Investment Breakdown
|
Purchase Price
$563k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$113k
Closing costs
1%
$5,633
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,209
Total Expenses
$4,805
Mortgage P&I
88%
$2,821
Property Taxes
30%
$958
Home Insurance
6%
$192
HOA
0%
$0
Property Management
10%
$321
CapEx
5%
$160
Vacancy
6%
$193
Maintenance
5%
$160
Other
0%
$0