Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.8% first-year return on $115k initial cash invested.
-6.8%
Cash On Cash
5.1%
Cap Rate
0.83
DSCR
$3,675
Rent
-$651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,675 income − $4,326 expenses = $651 out of pocket
Investment Breakdown
|
Purchase Price
$547k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$109k
Closing costs
1%
$5,473
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,675
Total Expenses
$4,326
Mortgage P&I
76%
$2,793
Property Taxes
7%
$270
Home Insurance
6%
$219
HOA
2%
$88
Property Management
10%
$368
CapEx
5%
$184
Vacancy
6%
$220
Maintenance
5%
$184
Other
0%
$0