Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.84% first-year return on $115k initial cash invested.
-18.84%
Cash On Cash
2.91%
Cap Rate
0.44
DSCR
$2,437
Rent
-$1,813
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,437 income − $4,250 expenses = $1,813 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$110k
Closing costs
1%
$5,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,437
Total Expenses
$4,250
Mortgage P&I
124%
$3,025
Property Taxes
16%
$399
Home Insurance
8%
$192
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0