Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.27% first-year return on $114k initial cash invested.
-15.27%
Cash On Cash
3.2%
Cap Rate
0.52
DSCR
$2,698
Rent
-$1,457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,698 income − $4,155 expenses = $1,457 out of pocket
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$109k
Closing costs
1%
$5,452
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,698
Total Expenses
$4,155
Mortgage P&I
103%
$2,774
Property Taxes
17%
$457
Home Insurance
7%
$192
HOA
1%
$30
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0