Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.07% first-year return on $115k initial cash invested.
-16.07%
Cash On Cash
3.5%
Cap Rate
0.54
DSCR
$3,466
Rent
-$1,546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,466 income − $5,012 expenses = $1,546 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$110k
Closing costs
1%
$5,496
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,466
Total Expenses
$5,012
Mortgage P&I
86%
$2,978
Property Taxes
26%
$905
Home Insurance
7%
$228
HOA
0%
$0
Property Management
10%
$347
CapEx
5%
$173
Vacancy
6%
$208
Maintenance
5%
$173
Other
0%
$0