Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.69% first-year return on $116k initial cash invested.
-17.69%
Cash On Cash
3.13%
Cap Rate
0.47
DSCR
$2,386
Rent
-$1,703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,386 income − $4,089 expenses = $1,703 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,386
Total Expenses
$4,089
Mortgage P&I
126%
$3,017
Property Taxes
11%
$260
Home Insurance
8%
$192
HOA
0%
$0
Property Management
10%
$239
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0