Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.33% first-year return on $117k initial cash invested.
-10.33%
Cash On Cash
4.36%
Cap Rate
0.71
DSCR
$3,883
Rent
-$1,009
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,883 income − $4,892 expenses = $1,009 out of pocket
Investment Breakdown
|
Purchase Price
$558k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$112k
Closing costs
1%
$5,581
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,883
Total Expenses
$4,892
Mortgage P&I
73%
$2,842
Property Taxes
22%
$870
Home Insurance
4%
$171
HOA
0%
$0
Property Management
10%
$388
CapEx
5%
$194
Vacancy
6%
$233
Maintenance
5%
$194
Other
0%
$0