Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.31% first-year return on $114k initial cash invested.
-13.31%
Cash On Cash
3.62%
Cap Rate
0.59
DSCR
$2,694
Rent
-$1,270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,694 income − $3,964 expenses = $1,270 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%
$5,451
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,694
Total Expenses
$3,964
Mortgage P&I
103%
$2,778
Property Taxes
11%
$293
Home Insurance
7%
$192
HOA
0%
$0
Property Management
10%
$269
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0