Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.58% first-year return on $119k initial cash invested.
-19.58%
Cash On Cash
2.18%
Cap Rate
0.36
DSCR
$2,346
Rent
-$1,950
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,346 income − $4,296 expenses = $1,950 out of pocket
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$114k
Closing costs
1%
$5,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,346
Total Expenses
$4,296
Mortgage P&I
122%
$2,867
Property Taxes
26%
$620
Home Insurance
8%
$199
HOA
0%
$0
Property Management
10%
$235
CapEx
5%
$117
Vacancy
6%
$141
Maintenance
5%
$117
Other
0%
$0