Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.95% first-year return on $114k initial cash invested.
-16.95%
Cash On Cash
2.76%
Cap Rate
0.46
DSCR
$2,681
Rent
-$1,614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,681 income − $4,295 expenses = $1,614 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%
$5,441
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,681
Total Expenses
$4,295
Mortgage P&I
102%
$2,732
Property Taxes
22%
$602
Home Insurance
7%
$192
HOA
3%
$72
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0