Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.38% first-year return on $115k initial cash invested.
-24.38%
Cash On Cash
1.19%
Cap Rate
0.2
DSCR
$2,439
Rent
-$2,344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,439 income − $4,783 expenses = $2,344 out of pocket
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$110k
Closing costs
1%
$5,494
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,439
Total Expenses
$4,783
Mortgage P&I
114%
$2,769
Property Taxes
27%
$666
Home Insurance
8%
$194
HOA
21%
$520
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0