Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.99% first-year return on $116k initial cash invested.
-4.99%
Cash On Cash
5.51%
Cap Rate
0.89
DSCR
$3,579
Rent
-$480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,579 income − $4,059 expenses = $480 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,579
Total Expenses
$4,059
Mortgage P&I
79%
$2,825
Property Taxes
3%
$111
Home Insurance
5%
$192
HOA
0%
$0
Property Management
10%
$358
CapEx
5%
$179
Vacancy
6%
$215
Maintenance
5%
$179
Other
0%
$0