Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.82% first-year return on $115k initial cash invested.
-19.82%
Cash On Cash
2.13%
Cap Rate
0.35
DSCR
$2,364
Rent
-$1,897
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,364 income − $4,261 expenses = $1,897 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%
$5,470
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,364
Total Expenses
$4,261
Mortgage P&I
116%
$2,752
Property Taxes
26%
$620
Home Insurance
12%
$275
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0