Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.04% first-year return on $115k initial cash invested.
-10.04%
Cash On Cash
4.5%
Cap Rate
0.72
DSCR
$3,197
Rent
-$964
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,197 income − $4,161 expenses = $964 out of pocket
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$110k
Closing costs
1%
$5,488
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,197
Total Expenses
$4,161
Mortgage P&I
89%
$2,860
Property Taxes
9%
$275
Home Insurance
6%
$194
HOA
0%
$0
Property Management
10%
$320
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0