Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.48% first-year return on $116k initial cash invested.
-13.48%
Cash On Cash
3.55%
Cap Rate
0.59
DSCR
$3,011
Rent
-$1,300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,011 income − $4,311 expenses = $1,300 out of pocket
Investment Breakdown
|
Purchase Price
$551k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$110k
Closing costs
1%
$5,512
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,011
Total Expenses
$4,311
Mortgage P&I
92%
$2,778
Property Taxes
18%
$555
Home Insurance
6%
$194
HOA
0%
$0
Property Management
10%
$301
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0