Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.7% first-year return on $115k initial cash invested.
-13.7%
Cash On Cash
3.38%
Cap Rate
0.57
DSCR
$2,665
Rent
-$1,318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,665 income − $3,983 expenses = $1,318 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$110k
Closing costs
1%
$5,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,665
Total Expenses
$3,983
Mortgage P&I
103%
$2,736
Property Taxes
13%
$357
Home Insurance
7%
$198
HOA
0%
$0
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0