Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.55% first-year return on $119k initial cash invested.
-14.55%
Cash On Cash
3.24%
Cap Rate
0.54
DSCR
$2,920
Rent
-$1,442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,920 income − $4,362 expenses = $1,442 out of pocket
Investment Breakdown
|
Purchase Price
$567k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$113k
Closing costs
1%
$5,665
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,920
Total Expenses
$4,362
Mortgage P&I
97%
$2,825
Property Taxes
20%
$589
Home Insurance
6%
$189
HOA
0%
$0
Property Management
10%
$292
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0