Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.27% first-year return on $116k initial cash invested.
-17.27%
Cash On Cash
2.52%
Cap Rate
0.43
DSCR
$2,554
Rent
-$1,673
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,554 income − $4,227 expenses = $1,673 out of pocket
Investment Breakdown
|
Purchase Price
$554k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$111k
Closing costs
1%
$5,535
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,554
Total Expenses
$4,227
Mortgage P&I
106%
$2,707
Property Taxes
7%
$167
Home Insurance
8%
$200
HOA
19%
$489
Property Management
10%
$255
CapEx
5%
$128
Vacancy
6%
$153
Maintenance
5%
$128
Other
0%
$0