Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17% first-year return on $116k initial cash invested.
-17%
Cash On Cash
3.04%
Cap Rate
0.48
DSCR
$2,247
Rent
-$1,650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,247 income − $3,897 expenses = $1,650 out of pocket
Investment Breakdown
|
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$111k
Closing costs
1%
$5,547
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,247
Total Expenses
$3,897
Mortgage P&I
131%
$2,943
Property Taxes
8%
$169
Home Insurance
9%
$201
HOA
0%
$0
Property Management
10%
$225
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0