Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.56% first-year return on $115k initial cash invested.
-10.56%
Cash On Cash
4.12%
Cap Rate
0.69
DSCR
$2,972
Rent
-$1,016
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,972 income − $3,988 expenses = $1,016 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,972
Total Expenses
$3,988
Mortgage P&I
93%
$2,754
Property Taxes
8%
$244
Home Insurance
6%
$192
HOA
1%
$25
Property Management
10%
$297
CapEx
5%
$149
Vacancy
6%
$178
Maintenance
5%
$149
Other
0%
$0