Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.52% first-year return on $117k initial cash invested.
-9.52%
Cash On Cash
4.27%
Cap Rate
0.72
DSCR
$3,262
Rent
-$925
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,262 income − $4,187 expenses = $925 out of pocket
Investment Breakdown
|
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$111k
Closing costs
1%
$5,551
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,262
Total Expenses
$4,187
Mortgage P&I
84%
$2,736
Property Taxes
13%
$416
Home Insurance
6%
$187
HOA
0%
$0
Property Management
10%
$326
CapEx
5%
$163
Vacancy
6%
$196
Maintenance
5%
$163
Other
0%
$0