Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.01% first-year return on $115k initial cash invested.
-17.01%
Cash On Cash
2.85%
Cap Rate
0.47
DSCR
$3,746
Rent
-$1,627
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,746 income − $5,373 expenses = $1,627 out of pocket
Investment Breakdown
|
Purchase Price
$547k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$109k
Closing costs
1%
$5,466
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,746
Total Expenses
$5,373
Mortgage P&I
73%
$2,738
Property Taxes
20%
$739
Home Insurance
5%
$201
HOA
19%
$721
Property Management
10%
$375
CapEx
5%
$187
Vacancy
6%
$225
Maintenance
5%
$187
Other
0%
$0