Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.66% first-year return on $116k initial cash invested.
-13.66%
Cash On Cash
3.42%
Cap Rate
0.57
DSCR
$2,848
Rent
-$1,325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,848 income − $4,173 expenses = $1,325 out of pocket
Investment Breakdown
|
Purchase Price
$554k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$111k
Closing costs
1%
$5,543
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,848
Total Expenses
$4,173
Mortgage P&I
97%
$2,763
Property Taxes
13%
$356
Home Insurance
7%
$198
HOA
4%
$116
Property Management
10%
$285
CapEx
5%
$142
Vacancy
6%
$171
Maintenance
5%
$142
Other
0%
$0