Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.28% first-year return on $115k initial cash invested.
-8.28%
Cash On Cash
4.56%
Cap Rate
0.77
DSCR
$3,316
Rent
-$795
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,316 income − $4,111 expenses = $795 out of pocket
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$110k
Closing costs
1%
$5,486
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,316
Total Expenses
$4,111
Mortgage P&I
82%
$2,713
Property Taxes
10%
$344
Home Insurance
6%
$191
HOA
0%
$0
Property Management
10%
$332
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0