Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.9% first-year return on $115k initial cash invested.
-13.9%
Cash On Cash
3.56%
Cap Rate
0.58
DSCR
$2,937
Rent
-$1,333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,937 income − $4,270 expenses = $1,333 out of pocket
Investment Breakdown
|
Purchase Price
$548k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$110k
Closing costs
1%
$5,478
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,937
Total Expenses
$4,270
Mortgage P&I
96%
$2,809
Property Taxes
17%
$508
Home Insurance
6%
$189
HOA
0%
$0
Property Management
10%
$294
CapEx
5%
$147
Vacancy
6%
$176
Maintenance
5%
$147
Other
0%
$0