This property looks like a bad Long-Term investment with a projected -17.56% first-year return on $118k initial cash invested.
-17.56%
Cash On Cash
2.71%
Cap Rate
0.44
DSCR
$2,499
Rent
-$1,733
Cashflow
Cash Flow
$2,499 income − $4,232 expenses = $1,733 out of pocket
Investment Breakdown
|
Purchase Price
$564k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$113k
Closing costs
1%
$5,641
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,499
Total Expenses
$4,232
Mortgage P&I
115%
$2,880
Property Taxes
20%
$489
Home Insurance
8%
$198
HOA
1%
$15
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0