Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.05% first-year return on $115k initial cash invested.
-15.05%
Cash On Cash
3.27%
Cap Rate
0.53
DSCR
$2,845
Rent
-$1,438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,845 income − $4,283 expenses = $1,438 out of pocket
Investment Breakdown
|
Purchase Price
$546k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$109k
Closing costs
1%
$5,459
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,845
Total Expenses
$4,283
Mortgage P&I
98%
$2,783
Property Taxes
8%
$218
Home Insurance
7%
$192
HOA
12%
$351
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$171
Maintenance
5%
$142
Other
0%
$0