Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.59% first-year return on $114k initial cash invested.
-15.59%
Cash On Cash
3.04%
Cap Rate
0.51
DSCR
$2,753
Rent
-$1,483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,753 income − $4,236 expenses = $1,483 out of pocket
Investment Breakdown
|
Purchase Price
$544k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$109k
Closing costs
1%
$5,437
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,753
Total Expenses
$4,236
Mortgage P&I
99%
$2,722
Property Taxes
22%
$606
Home Insurance
7%
$192
HOA
0%
$0
Property Management
10%
$275
CapEx
5%
$138
Vacancy
6%
$165
Maintenance
5%
$138
Other
0%
$0