Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.73% first-year return on $116k initial cash invested.
-15.73%
Cash On Cash
3.16%
Cap Rate
0.51
DSCR
$2,585
Rent
-$1,514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,585 income − $4,099 expenses = $1,514 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
$2,585
Total Expenses
$4,099
Mortgage P&I
110%
$2,834
Property Taxes
16%
$402
Home Insurance
7%
$192
HOA
0%
$0
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0