Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.8% first-year return on $115k initial cash invested.
-30.8%
Cash On Cash
0.37%
Cap Rate
0.06
DSCR
$1,900
Rent
-$2,964
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,900 income − $4,864 expenses = $2,964 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$110k
Closing costs
1%
$5,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,900
Total Expenses
$4,864
Mortgage P&I
160%
$3,039
Property Taxes
45%
$849
Home Insurance
10%
$192
HOA
15%
$290
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0