Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.58% first-year return on $115k initial cash invested.
-10.58%
Cash On Cash
4.1%
Cap Rate
0.69
DSCR
$3,302
Rent
-$1,014
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,302 income − $4,316 expenses = $1,014 out of pocket
Investment Breakdown
|
Purchase Price
$548k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$110k
Closing costs
1%
$5,479
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,302
Total Expenses
$4,316
Mortgage P&I
82%
$2,719
Property Taxes
16%
$541
Home Insurance
6%
$198
HOA
0%
$0
Property Management
10%
$330
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0