Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.83% first-year return on $115k initial cash invested.
-15.83%
Cash On Cash
3.12%
Cap Rate
0.51
DSCR
$2,677
Rent
-$1,521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,677 income − $4,198 expenses = $1,521 out of pocket
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$110k
Closing costs
1%
$5,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,677
Total Expenses
$4,198
Mortgage P&I
105%
$2,815
Property Taxes
18%
$494
Home Insurance
7%
$192
HOA
0%
$0
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0