Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.11% first-year return on $115k initial cash invested.
-14.11%
Cash On Cash
3.52%
Cap Rate
0.57
DSCR
$2,772
Rent
-$1,350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,772 income − $4,122 expenses = $1,350 out of pocket
Investment Breakdown
|
Purchase Price
$547k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$109k
Closing costs
1%
$5,467
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,772
Total Expenses
$4,122
Mortgage P&I
102%
$2,815
Property Taxes
13%
$363
Home Insurance
7%
$192
HOA
1%
$31
Property Management
10%
$277
CapEx
5%
$139
Vacancy
6%
$166
Maintenance
5%
$139
Other
0%
$0