Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.48% first-year return on $116k initial cash invested.
-2.48%
Cash On Cash
5.94%
Cap Rate
0.99
DSCR
$3,981
Rent
-$240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,981 income − $4,221 expenses = $240 out of pocket
Investment Breakdown
|
Purchase Price
$554k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$111k
Closing costs
1%
$5,535
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,981
Total Expenses
$4,221
Mortgage P&I
70%
$2,781
Property Taxes
5%
$207
Home Insurance
5%
$198
HOA
0%
$0
Property Management
10%
$398
CapEx
5%
$199
Vacancy
6%
$239
Maintenance
5%
$199
Other
0%
$0