Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.74% first-year return on $115k initial cash invested.
-14.74%
Cash On Cash
3.31%
Cap Rate
0.54
DSCR
$2,835
Rent
-$1,414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,835 income − $4,249 expenses = $1,414 out of pocket
Investment Breakdown
|
Purchase Price
$548k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$110k
Closing costs
1%
$5,482
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,835
Total Expenses
$4,249
Mortgage P&I
98%
$2,783
Property Taxes
16%
$451
Home Insurance
7%
$192
HOA
3%
$85
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0