Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.56% first-year return on $116k initial cash invested.
-23.56%
Cash On Cash
1.66%
Cap Rate
0.26
DSCR
$2,197
Rent
-$2,277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,197 income − $4,474 expenses = $2,277 out of pocket
Investment Breakdown
|
Purchase Price
$552k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$110k
Closing costs
1%
$5,523
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,197
Total Expenses
$4,474
Mortgage P&I
133%
$2,930
Property Taxes
35%
$771
Home Insurance
9%
$201
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0