Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.59% first-year return on $115k initial cash invested.
-13.59%
Cash On Cash
3.49%
Cap Rate
0.59
DSCR
$3,474
Rent
-$1,307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,474 income − $4,781 expenses = $1,307 out of pocket
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$110k
Closing costs
1%
$5,494
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,474
Total Expenses
$4,781
Mortgage P&I
79%
$2,732
Property Taxes
20%
$696
Home Insurance
6%
$192
HOA
7%
$258
Property Management
10%
$347
CapEx
5%
$174
Vacancy
6%
$208
Maintenance
5%
$174
Other
0%
$0