Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.3% first-year return on $116k initial cash invested.
-16.3%
Cash On Cash
3.36%
Cap Rate
0.52
DSCR
$2,418
Rent
-$1,578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,418 income − $3,996 expenses = $1,578 out of pocket
Investment Breakdown
|
Purchase Price
$553k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$111k
Closing costs
1%
$5,533
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,418
Total Expenses
$3,996
Mortgage P&I
124%
$3,005
Property Taxes
7%
$162
Home Insurance
8%
$200
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0