Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.15% first-year return on $116k initial cash invested.
-17.15%
Cash On Cash
3.27%
Cap Rate
0.5
DSCR
$2,821
Rent
-$1,661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,821 income − $4,482 expenses = $1,661 out of pocket
Investment Breakdown
|
Purchase Price
$553k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$111k
Closing costs
1%
$5,534
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,821
Total Expenses
$4,482
Mortgage P&I
107%
$3,030
Property Taxes
19%
$523
Home Insurance
7%
$196
HOA
0%
$0
Property Management
10%
$282
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0