Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.26% first-year return on $115k initial cash invested.
-10.26%
Cash On Cash
4.22%
Cap Rate
0.7
DSCR
$2,946
Rent
-$986
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,946 income − $3,932 expenses = $986 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%
$5,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,946
Total Expenses
$3,932
Mortgage P&I
94%
$2,770
Property Taxes
7%
$204
Home Insurance
7%
$192
HOA
0%
$0
Property Management
10%
$295
CapEx
5%
$147
Vacancy
6%
$177
Maintenance
5%
$147
Other
0%
$0