Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15% first-year return on $116k initial cash invested.
-15%
Cash On Cash
3.59%
Cap Rate
0.56
DSCR
$3,205
Rent
-$1,445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,205 income − $4,650 expenses = $1,445 out of pocket
Investment Breakdown
|
Purchase Price
$551k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$110k
Closing costs
1%
$5,505
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,205
Total Expenses
$4,650
Mortgage P&I
91%
$2,930
Property Taxes
17%
$536
Home Insurance
6%
$192
HOA
5%
$160
Property Management
10%
$320
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0