Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.02% first-year return on $115k initial cash invested.
-18.02%
Cash On Cash
3.23%
Cap Rate
0.48
DSCR
$2,730
Rent
-$1,723
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,730 income − $4,453 expenses = $1,723 out of pocket
Investment Breakdown
|
Purchase Price
$546k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$109k
Closing costs
1%
$5,464
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,730
Total Expenses
$4,453
Mortgage P&I
112%
$3,056
Property Taxes
7%
$178
Home Insurance
7%
$191
HOA
12%
$319
Property Management
10%
$273
CapEx
5%
$136
Vacancy
6%
$164
Maintenance
5%
$136
Other
0%
$0