Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.77% first-year return on $117k initial cash invested.
-14.77%
Cash On Cash
3.39%
Cap Rate
0.54
DSCR
$2,504
Rent
-$1,445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,504 income − $3,949 expenses = $1,445 out of pocket
Investment Breakdown
|
Purchase Price
$559k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$112k
Closing costs
1%
$5,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,504
Total Expenses
$3,949
Mortgage P&I
116%
$2,901
Property Taxes
7%
$174
Home Insurance
8%
$198
HOA
1%
$26
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0