Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.65% first-year return on $114k initial cash invested.
-10.65%
Cash On Cash
4.27%
Cap Rate
0.69
DSCR
$3,308
Rent
-$1,016
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,308 income − $4,324 expenses = $1,016 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%
$5,449
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,308
Total Expenses
$4,324
Mortgage P&I
84%
$2,790
Property Taxes
15%
$483
Home Insurance
6%
$192
HOA
0%
$0
Property Management
10%
$331
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0