Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.26% first-year return on $115k initial cash invested.
-14.26%
Cash On Cash
3.32%
Cap Rate
0.55
DSCR
$2,763
Rent
-$1,365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,763 income − $4,128 expenses = $1,365 out of pocket
Investment Breakdown
|
Purchase Price
$547k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$109k
Closing costs
1%
$5,471
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,763
Total Expenses
$4,128
Mortgage P&I
99%
$2,739
Property Taxes
17%
$477
Home Insurance
7%
$194
HOA
0%
$0
Property Management
10%
$276
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0