Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.47% first-year return on $115k initial cash invested.
-19.47%
Cash On Cash
2.2%
Cap Rate
0.36
DSCR
$1,691
Rent
-$1,871
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,691 income − $3,562 expenses = $1,871 out of pocket
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$110k
Closing costs
1%
$5,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,691
Total Expenses
$3,562
Mortgage P&I
165%
$2,791
Property Taxes
8%
$139
Home Insurance
11%
$192
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$85
Vacancy
6%
$101
Maintenance
5%
$85
Other
0%
$0