Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.83% first-year return on $115k initial cash invested.
-7.83%
Cash On Cash
4.82%
Cap Rate
0.79
DSCR
$3,663
Rent
-$751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,663 income − $4,414 expenses = $751 out of pocket
Investment Breakdown
|
Purchase Price
$548k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,663
Total Expenses
$4,414
Mortgage P&I
76%
$2,769
Property Taxes
14%
$504
Home Insurance
5%
$189
HOA
0%
$0
Property Management
10%
$366
CapEx
5%
$183
Vacancy
6%
$220
Maintenance
5%
$183
Other
0%
$0