Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.64% first-year return on $114k initial cash invested.
-26.64%
Cash On Cash
1.08%
Cap Rate
0.17
DSCR
$1,315
Rent
-$2,540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,315 income − $3,855 expenses = $2,540 out of pocket
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$109k
Closing costs
1%
$5,448
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,315
Total Expenses
$3,855
Mortgage P&I
225%
$2,963
Property Taxes
27%
$353
Home Insurance
15%
$196
HOA
0%
$0
Property Management
10%
$132
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0