Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.4% first-year return on $115k initial cash invested.
-16.4%
Cash On Cash
2.98%
Cap Rate
0.49
DSCR
$2,559
Rent
-$1,578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,559 income − $4,137 expenses = $1,578 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$110k
Closing costs
1%
$5,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,559
Total Expenses
$4,137
Mortgage P&I
110%
$2,816
Property Taxes
18%
$463
Home Insurance
8%
$192
HOA
0%
$0
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0