Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.18% first-year return on $115k initial cash invested.
-19.18%
Cash On Cash
2.17%
Cap Rate
0.36
DSCR
$1,962
Rent
-$1,830
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,962 income − $3,792 expenses = $1,830 out of pocket
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$109k
Closing costs
1%
$5,453
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,962
Total Expenses
$3,792
Mortgage P&I
139%
$2,719
Property Taxes
16%
$309
Home Insurance
10%
$200
HOA
3%
$54
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0