Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.7% first-year return on $115k initial cash invested.
-16.7%
Cash On Cash
2.79%
Cap Rate
0.46
DSCR
$2,586
Rent
-$1,596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,586 income − $4,182 expenses = $1,596 out of pocket
Investment Breakdown
|
Purchase Price
$546k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$109k
Closing costs
1%
$5,462
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,586
Total Expenses
$4,182
Mortgage P&I
106%
$2,738
Property Taxes
22%
$580
Home Insurance
7%
$192
HOA
0%
$0
Property Management
10%
$259
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0