Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.82% first-year return on $115k initial cash invested.
-15.82%
Cash On Cash
3.07%
Cap Rate
0.51
DSCR
$3,008
Rent
-$1,522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,008 income − $4,530 expenses = $1,522 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$110k
Closing costs
1%
$5,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,008
Total Expenses
$4,530
Mortgage P&I
92%
$2,777
Property Taxes
26%
$780
Home Insurance
6%
$192
HOA
0%
$0
Property Management
10%
$301
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0