Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.22% first-year return on $116k initial cash invested.
-15.22%
Cash On Cash
2.99%
Cap Rate
0.5
DSCR
$2,404
Rent
-$1,467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,404 income − $3,871 expenses = $1,467 out of pocket
Investment Breakdown
|
Purchase Price
$551k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$110k
Closing costs
1%
$5,507
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,404
Total Expenses
$3,871
Mortgage P&I
113%
$2,720
Property Taxes
14%
$343
Home Insurance
8%
$184
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0