Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.39% first-year return on $117k initial cash invested.
-16.39%
Cash On Cash
2.84%
Cap Rate
0.47
DSCR
$2,504
Rent
-$1,592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,504 income − $4,096 expenses = $1,592 out of pocket
Investment Breakdown
|
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$111k
Closing costs
1%
$5,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,504
Total Expenses
$4,096
Mortgage P&I
111%
$2,779
Property Taxes
18%
$458
Home Insurance
8%
$196
HOA
1%
$13
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0