Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.2% first-year return on $114k initial cash invested.
-15.2%
Cash On Cash
3.22%
Cap Rate
0.52
DSCR
$2,451
Rent
-$1,450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,451 income − $3,901 expenses = $1,450 out of pocket
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$109k
Closing costs
1%
$5,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,451
Total Expenses
$3,901
Mortgage P&I
114%
$2,791
Property Taxes
7%
$173
Home Insurance
8%
$191
HOA
4%
$108
Property Management
10%
$245
CapEx
5%
$123
Vacancy
6%
$147
Maintenance
5%
$123
Other
0%
$0