Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.01% first-year return on $116k initial cash invested.
-22.01%
Cash On Cash
1.78%
Cap Rate
0.29
DSCR
$2,056
Rent
-$2,118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,056 income − $4,174 expenses = $2,118 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$110k
Closing costs
1%
$5,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,056
Total Expenses
$4,174
Mortgage P&I
138%
$2,830
Property Taxes
30%
$617
Home Insurance
9%
$192
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0