Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.89% first-year return on $114k initial cash invested.
-11.89%
Cash On Cash
3.81%
Cap Rate
0.64
DSCR
$2,885
Rent
-$1,131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,885 income − $4,016 expenses = $1,131 out of pocket
Investment Breakdown
|
Purchase Price
$544k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$109k
Closing costs
1%
$5,436
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,885
Total Expenses
$4,016
Mortgage P&I
94%
$2,711
Property Taxes
10%
$285
Home Insurance
7%
$189
HOA
3%
$82
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0