Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.71% first-year return on $114k initial cash invested.
-13.71%
Cash On Cash
3.49%
Cap Rate
0.58
DSCR
$2,961
Rent
-$1,308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,961 income − $4,269 expenses = $1,308 out of pocket
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$109k
Closing costs
1%
$5,451
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,961
Total Expenses
$4,269
Mortgage P&I
93%
$2,746
Property Taxes
15%
$458
Home Insurance
6%
$175
HOA
4%
$120
Property Management
10%
$296
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0