Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.78% first-year return on $116k initial cash invested.
-11.78%
Cash On Cash
3.88%
Cap Rate
0.65
DSCR
$3,149
Rent
-$1,141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,149 income − $4,290 expenses = $1,141 out of pocket
Investment Breakdown
|
Purchase Price
$554k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$111k
Closing costs
1%
$5,537
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,149
Total Expenses
$4,290
Mortgage P&I
88%
$2,772
Property Taxes
16%
$501
Home Insurance
6%
$199
HOA
0%
$0
Property Management
10%
$315
CapEx
5%
$157
Vacancy
6%
$189
Maintenance
5%
$157
Other
0%
$0