Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.39% first-year return on $115k initial cash invested.
-20.39%
Cash On Cash
1.86%
Cap Rate
0.31
DSCR
$1,439
Rent
-$1,959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,439 income − $3,398 expenses = $1,959 out of pocket
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,439
Total Expenses
$3,398
Mortgage P&I
190%
$2,736
Property Taxes
7%
$96
Home Insurance
13%
$192
HOA
0%
$0
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0