Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.38% first-year return on $114k initial cash invested.
-14.38%
Cash On Cash
3.45%
Cap Rate
0.56
DSCR
$3,143
Rent
-$1,372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,143 income − $4,515 expenses = $1,372 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
$3,143
Total Expenses
$4,515
Mortgage P&I
89%
$2,782
Property Taxes
14%
$434
Home Insurance
6%
$192
HOA
9%
$290
Property Management
10%
$314
CapEx
5%
$157
Vacancy
6%
$189
Maintenance
5%
$157
Other
0%
$0