Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.53% first-year return on $116k initial cash invested.
-17.53%
Cash On Cash
2.49%
Cap Rate
0.42
DSCR
$1,968
Rent
-$1,697
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,968 income − $3,665 expenses = $1,697 out of pocket
Investment Breakdown
|
Purchase Price
$553k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$111k
Closing costs
1%
$5,533
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,968
Total Expenses
$3,665
Mortgage P&I
139%
$2,745
Property Taxes
11%
$208
Home Insurance
10%
$201
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0