Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.26% first-year return on $115k initial cash invested.
-11.26%
Cash On Cash
4.04%
Cap Rate
0.67
DSCR
$3,090
Rent
-$1,079
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,090 income − $4,169 expenses = $1,079 out of pocket
Investment Breakdown
|
Purchase Price
$548k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$110k
Closing costs
1%
$5,475
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,090
Total Expenses
$4,169
Mortgage P&I
90%
$2,767
Property Taxes
13%
$404
Home Insurance
6%
$196
HOA
0%
$0
Property Management
10%
$309
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0