Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.76% first-year return on $116k initial cash invested.
-18.76%
Cash On Cash
2.22%
Cap Rate
0.37
DSCR
$1,811
Rent
-$1,806
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,811 income − $3,617 expenses = $1,806 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
$1,811
Total Expenses
$3,617
Mortgage P&I
151%
$2,733
Property Taxes
12%
$220
Home Insurance
11%
$192
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0