Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.26% first-year return on $117k initial cash invested.
-10.26%
Cash On Cash
4.06%
Cap Rate
0.69
DSCR
$3,132
Rent
-$1,004
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,132 income − $4,136 expenses = $1,004 out of pocket
Investment Breakdown
|
Purchase Price
$559k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,132
Total Expenses
$4,136
Mortgage P&I
87%
$2,738
Property Taxes
12%
$383
Home Insurance
6%
$200
HOA
0%
$0
Property Management
10%
$313
CapEx
5%
$157
Vacancy
6%
$188
Maintenance
5%
$157
Other
0%
$0