Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.32% first-year return on $116k initial cash invested.
-17.32%
Cash On Cash
2.56%
Cap Rate
0.43
DSCR
$2,303
Rent
-$1,667
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,303 income − $3,970 expenses = $1,667 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$110k
Closing costs
1%
$5,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,303
Total Expenses
$3,970
Mortgage P&I
118%
$2,724
Property Taxes
16%
$361
Home Insurance
8%
$192
HOA
4%
$95
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0