Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.11% first-year return on $115k initial cash invested.
-25.11%
Cash On Cash
1%
Cap Rate
0.16
DSCR
$1,297
Rent
-$2,400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,297 income − $3,697 expenses = $2,400 out of pocket
Investment Breakdown
|
Purchase Price
$546k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$109k
Closing costs
1%
$5,461
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,297
Total Expenses
$3,697
Mortgage P&I
215%
$2,788
Property Taxes
29%
$370
Home Insurance
16%
$201
HOA
0%
$0
Property Management
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0