Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.79% first-year return on $116k initial cash invested.
-17.79%
Cash On Cash
2.7%
Cap Rate
0.44
DSCR
$3,197
Rent
-$1,727
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,197 income − $4,924 expenses = $1,727 out of pocket
Investment Breakdown
|
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,197
Total Expenses
$4,924
Mortgage P&I
88%
$2,817
Property Taxes
29%
$916
Home Insurance
6%
$200
HOA
5%
$159
Property Management
10%
$320
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0