Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.71% first-year return on $115k initial cash invested.
-11.71%
Cash On Cash
4.05%
Cap Rate
0.66
DSCR
$3,439
Rent
-$1,124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,439 income − $4,563 expenses = $1,124 out of pocket
Investment Breakdown
|
Purchase Price
$548k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$110k
Closing costs
1%
$5,483
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,439
Total Expenses
$4,563
Mortgage P&I
82%
$2,803
Property Taxes
20%
$674
Home Insurance
6%
$192
HOA
0%
$0
Property Management
10%
$344
CapEx
5%
$172
Vacancy
6%
$206
Maintenance
5%
$172
Other
0%
$0