Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.88% first-year return on $116k initial cash invested.
-16.88%
Cash On Cash
2.77%
Cap Rate
0.46
DSCR
$2,215
Rent
-$1,625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,215 income − $3,840 expenses = $1,625 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$110k
Closing costs
1%
$5,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,215
Total Expenses
$3,840
Mortgage P&I
126%
$2,783
Property Taxes
13%
$288
Home Insurance
9%
$192
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0