Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.09% first-year return on $114k initial cash invested.
-22.09%
Cash On Cash
1.73%
Cap Rate
0.28
DSCR
$2,269
Rent
-$2,103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,269 income − $4,372 expenses = $2,103 out of pocket
Investment Breakdown
|
Purchase Price
$544k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$109k
Closing costs
1%
$5,440
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,269
Total Expenses
$4,372
Mortgage P&I
122%
$2,775
Property Taxes
36%
$810
Home Insurance
9%
$198
HOA
0%
$0
Property Management
10%
$227
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0