Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.27% first-year return on $115k initial cash invested.
-25.27%
Cash On Cash
1.03%
Cap Rate
0.17
DSCR
$1,423
Rent
-$2,425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,423 income − $3,848 expenses = $2,425 out of pocket
Investment Breakdown
|
Purchase Price
$548k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$110k
Closing costs
1%
$5,483
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,423
Total Expenses
$3,848
Mortgage P&I
199%
$2,826
Property Taxes
32%
$458
Home Insurance
14%
$195
HOA
0%
$0
Property Management
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0