Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.01% first-year return on $115k initial cash invested.
-16.01%
Cash On Cash
3.38%
Cap Rate
0.53
DSCR
$2,952
Rent
-$1,532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,952 income − $4,484 expenses = $1,532 out of pocket
Investment Breakdown
|
Purchase Price
$547k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$109k
Closing costs
1%
$5,468
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,952
Total Expenses
$4,484
Mortgage P&I
99%
$2,924
Property Taxes
20%
$598
Home Insurance
7%
$194
HOA
0%
$0
Property Management
10%
$295
CapEx
5%
$148
Vacancy
6%
$177
Maintenance
5%
$148
Other
0%
$0