Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.12% first-year return on $114k initial cash invested.
-15.12%
Cash On Cash
3.23%
Cap Rate
0.53
DSCR
$2,741
Rent
-$1,442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,741 income − $4,183 expenses = $1,442 out of pocket
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$109k
Closing costs
1%
$5,448
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,741
Total Expenses
$4,183
Mortgage P&I
101%
$2,771
Property Taxes
18%
$502
Home Insurance
7%
$198
HOA
0%
$0
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0