Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.77% first-year return on $115k initial cash invested.
-16.77%
Cash On Cash
2.78%
Cap Rate
0.46
DSCR
$2,474
Rent
-$1,606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,474 income − $4,080 expenses = $1,606 out of pocket
Investment Breakdown
|
Purchase Price
$547k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$109k
Closing costs
1%
$5,473
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,474
Total Expenses
$4,080
Mortgage P&I
111%
$2,748
Property Taxes
20%
$491
Home Insurance
8%
$198
HOA
0%
$0
Property Management
10%
$247
CapEx
5%
$124
Vacancy
6%
$148
Maintenance
5%
$124
Other
0%
$0