Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24% first-year return on $118k initial cash invested.
-24%
Cash On Cash
1.93%
Cap Rate
0.28
DSCR
$1,631
Rent
-$2,352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,631 income − $3,983 expenses = $2,352 out of pocket
Investment Breakdown
|
Purchase Price
$560k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$112k
Closing costs
1%
$5,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,631
Total Expenses
$3,983
Mortgage P&I
194%
$3,170
Property Taxes
12%
$192
Home Insurance
12%
$196
HOA
0%
$0
Property Management
10%
$163
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0