Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.09% first-year return on $116k initial cash invested.
-13.09%
Cash On Cash
3.63%
Cap Rate
0.6
DSCR
$2,936
Rent
-$1,260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,936 income − $4,196 expenses = $1,260 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$110k
Closing costs
1%
$5,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,936
Total Expenses
$4,196
Mortgage P&I
95%
$2,775
Property Taxes
16%
$465
Home Insurance
7%
$192
HOA
0%
$0
Property Management
10%
$294
CapEx
5%
$147
Vacancy
6%
$176
Maintenance
5%
$147
Other
0%
$0