Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.25% first-year return on $115k initial cash invested.
-9.25%
Cash On Cash
4.43%
Cap Rate
0.74
DSCR
$3,610
Rent
-$886
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,610 income − $4,496 expenses = $886 out of pocket
Investment Breakdown
|
Purchase Price
$548k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$110k
Closing costs
1%
$5,475
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,610
Total Expenses
$4,496
Mortgage P&I
76%
$2,729
Property Taxes
17%
$609
Home Insurance
6%
$220
HOA
0%
$0
Property Management
10%
$361
CapEx
5%
$180
Vacancy
6%
$217
Maintenance
5%
$180
Other
0%
$0