Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.77% first-year return on $116k initial cash invested.
-2.77%
Cash On Cash
6.53%
Cap Rate
0.99
DSCR
$4,707
Rent
-$267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,707 income − $4,974 expenses = $267 out of pocket
Investment Breakdown
|
Purchase Price
$552k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$110k
Closing costs
1%
$5,516
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,707
Total Expenses
$4,974
Mortgage P&I
64%
$3,033
Property Taxes
11%
$519
Home Insurance
4%
$199
HOA
0%
$0
Property Management
10%
$471
CapEx
5%
$235
Vacancy
6%
$282
Maintenance
5%
$235
Other
0%
$0