Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.33% first-year return on $115k initial cash invested.
-24.33%
Cash On Cash
1.13%
Cap Rate
0.19
DSCR
$1,761
Rent
-$2,340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,761 income − $4,101 expenses = $2,340 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$110k
Closing costs
1%
$5,495
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,761
Total Expenses
$4,101
Mortgage P&I
157%
$2,771
Property Taxes
31%
$545
Home Insurance
19%
$327
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0