Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.79% first-year return on $115k initial cash invested.
-15.79%
Cash On Cash
3.2%
Cap Rate
0.51
DSCR
$2,444
Rent
-$1,515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,444 income − $3,959 expenses = $1,515 out of pocket
Investment Breakdown
|
Purchase Price
$548k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$110k
Closing costs
1%
$5,481
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,444
Total Expenses
$3,959
Mortgage P&I
117%
$2,853
Property Taxes
11%
$279
Home Insurance
8%
$192
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0