Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.86% first-year return on $115k initial cash invested.
-13.86%
Cash On Cash
3.38%
Cap Rate
0.56
DSCR
$2,567
Rent
-$1,327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,567 income − $3,894 expenses = $1,327 out of pocket
Investment Breakdown
|
Purchase Price
$547k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$109k
Closing costs
1%
$5,471
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,567
Total Expenses
$3,894
Mortgage P&I
107%
$2,742
Property Taxes
11%
$293
Home Insurance
7%
$192
HOA
0%
$0
Property Management
10%
$257
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0