Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.85% first-year return on $114k initial cash invested.
-14.85%
Cash On Cash
3.22%
Cap Rate
0.53
DSCR
$2,398
Rent
-$1,417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,398 income − $3,815 expenses = $1,417 out of pocket
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$109k
Closing costs
1%
$5,451
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,398
Total Expenses
$3,815
Mortgage P&I
115%
$2,761
Property Taxes
10%
$229
Home Insurance
8%
$201
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0