Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14% first-year return on $115k initial cash invested.
-14%
Cash On Cash
3.42%
Cap Rate
0.57
DSCR
$3,084
Rent
-$1,339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,084 income − $4,423 expenses = $1,339 out of pocket
Investment Breakdown
|
Purchase Price
$547k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$109k
Closing costs
1%
$5,465
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,084
Total Expenses
$4,423
Mortgage P&I
89%
$2,744
Property Taxes
17%
$536
Home Insurance
6%
$192
HOA
5%
$150
Property Management
10%
$308
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0