Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.52% first-year return on $115k initial cash invested.
-12.52%
Cash On Cash
3.7%
Cap Rate
0.62
DSCR
$2,919
Rent
-$1,203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,919 income − $4,122 expenses = $1,203 out of pocket
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$110k
Closing costs
1%
$5,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,919
Total Expenses
$4,122
Mortgage P&I
94%
$2,748
Property Taxes
14%
$423
Home Insurance
7%
$192
HOA
0%
$0
Property Management
10%
$292
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0