Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.8% first-year return on $115k initial cash invested.
-15.8%
Cash On Cash
2.89%
Cap Rate
0.49
DSCR
$2,812
Rent
-$1,511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,812 income − $4,323 expenses = $1,511 out of pocket
Investment Breakdown
|
Purchase Price
$547k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$109k
Closing costs
1%
$5,466
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,812
Total Expenses
$4,323
Mortgage P&I
96%
$2,686
Property Taxes
24%
$664
Home Insurance
7%
$196
HOA
2%
$45
Property Management
10%
$281
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0