Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.56% first-year return on $115k initial cash invested.
-12.56%
Cash On Cash
3.63%
Cap Rate
0.62
DSCR
$3,392
Rent
-$1,202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,392 income − $4,594 expenses = $1,202 out of pocket
Investment Breakdown
|
Purchase Price
$547k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$109k
Closing costs
1%
$5,467
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,392
Total Expenses
$4,594
Mortgage P&I
79%
$2,685
Property Taxes
24%
$825
Home Insurance
6%
$201
HOA
0%
$0
Property Management
10%
$339
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0