Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.48% first-year return on $119k initial cash invested.
-17.48%
Cash On Cash
2.57%
Cap Rate
0.44
DSCR
$3,249
Rent
-$1,736
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,249 income − $4,985 expenses = $1,736 out of pocket
Investment Breakdown
|
Purchase Price
$568k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$114k
Closing costs
1%
$5,675
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,249
Total Expenses
$4,985
Mortgage P&I
86%
$2,790
Property Taxes
31%
$1,002
Home Insurance
6%
$199
HOA
5%
$150
Property Management
10%
$325
CapEx
5%
$162
Vacancy
6%
$195
Maintenance
5%
$162
Other
0%
$0