Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.72% first-year return on $115k initial cash invested.
-12.72%
Cash On Cash
3.57%
Cap Rate
0.6
DSCR
$2,941
Rent
-$1,216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,941 income − $4,157 expenses = $1,216 out of pocket
Investment Breakdown
|
Purchase Price
$546k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$109k
Closing costs
1%
$5,463
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,941
Total Expenses
$4,157
Mortgage P&I
92%
$2,693
Property Taxes
14%
$421
Home Insurance
6%
$189
HOA
3%
$90
Property Management
10%
$294
CapEx
5%
$147
Vacancy
6%
$176
Maintenance
5%
$147
Other
0%
$0