Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.13% first-year return on $115k initial cash invested.
-19.13%
Cash On Cash
2.31%
Cap Rate
0.38
DSCR
$2,599
Rent
-$1,826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,599 income − $4,425 expenses = $1,826 out of pocket
Investment Breakdown
|
Purchase Price
$546k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$109k
Closing costs
1%
$5,455
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,599
Total Expenses
$4,425
Mortgage P&I
106%
$2,748
Property Taxes
27%
$707
Home Insurance
7%
$194
HOA
4%
$100
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0