Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.99% first-year return on $116k initial cash invested.
-16.99%
Cash On Cash
2.6%
Cap Rate
0.44
DSCR
$2,165
Rent
-$1,637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,165 income − $3,802 expenses = $1,637 out of pocket
Investment Breakdown
|
Purchase Price
$551k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$110k
Closing costs
1%
$5,506
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,165
Total Expenses
$3,802
Mortgage P&I
126%
$2,720
Property Taxes
15%
$324
Home Insurance
9%
$196
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0