Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.17% first-year return on $116k initial cash invested.
-22.17%
Cash On Cash
2.23%
Cap Rate
0.33
DSCR
$1,816
Rent
-$2,134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,816 income − $3,950 expenses = $2,134 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$110k
Closing costs
1%
$5,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,816
Total Expenses
$3,950
Mortgage P&I
169%
$3,064
Property Taxes
12%
$221
Home Insurance
11%
$192
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0