Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.69% first-year return on $115k initial cash invested.
-20.69%
Cash On Cash
1.76%
Cap Rate
0.3
DSCR
$1,978
Rent
-$1,988
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,978 income − $3,966 expenses = $1,988 out of pocket
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$110k
Closing costs
1%
$5,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,978
Total Expenses
$3,966
Mortgage P&I
136%
$2,695
Property Taxes
29%
$564
Home Insurance
10%
$192
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0