Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.45% first-year return on $114k initial cash invested.
-18.45%
Cash On Cash
2.72%
Cap Rate
0.43
DSCR
$2,192
Rent
-$1,760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,192 income − $3,952 expenses = $1,760 out of pocket
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$109k
Closing costs
1%
$5,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,192
Total Expenses
$3,952
Mortgage P&I
132%
$2,887
Property Taxes
10%
$209
Home Insurance
9%
$191
HOA
4%
$94
Property Management
10%
$219
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0