Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.78% first-year return on $116k initial cash invested.
-16.78%
Cash On Cash
3.15%
Cap Rate
0.49
DSCR
$2,633
Rent
-$1,622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,633 income − $4,255 expenses = $1,622 out of pocket
Investment Breakdown
|
Purchase Price
$552k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$110k
Closing costs
1%
$5,522
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,633
Total Expenses
$4,255
Mortgage P&I
112%
$2,939
Property Taxes
16%
$433
Home Insurance
8%
$198
HOA
0%
$0
Property Management
10%
$263
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0