Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.37% first-year return on $115k initial cash invested.
-13.37%
Cash On Cash
3.61%
Cap Rate
0.59
DSCR
$2,968
Rent
-$1,279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,968 income − $4,247 expenses = $1,279 out of pocket
Investment Breakdown
|
Purchase Price
$547k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$109k
Closing costs
1%
$5,465
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,968
Total Expenses
$4,247
Mortgage P&I
93%
$2,773
Property Taxes
18%
$525
Home Insurance
6%
$178
HOA
0%
$0
Property Management
10%
$297
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0