Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.35% first-year return on $115k initial cash invested.
-9.35%
Cash On Cash
4.47%
Cap Rate
0.74
DSCR
$3,438
Rent
-$898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,438 income − $4,336 expenses = $898 out of pocket
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$110k
Closing costs
1%
$5,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,438
Total Expenses
$4,336
Mortgage P&I
81%
$2,770
Property Taxes
14%
$480
Home Insurance
6%
$192
HOA
0%
$0
Property Management
10%
$344
CapEx
5%
$172
Vacancy
6%
$206
Maintenance
5%
$172
Other
0%
$0