Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.25% first-year return on $115k initial cash invested.
-15.25%
Cash On Cash
2.84%
Cap Rate
0.49
DSCR
$2,673
Rent
-$1,468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,673 income − $4,141 expenses = $1,468 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.0%
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
$2,673
Total Expenses
$4,141
Mortgage P&I
99%
$2,636
Property Taxes
23%
$618
Home Insurance
7%
$192
HOA
0%
$0
Property Management
10%
$267
CapEx
5%
$134
Vacancy
6%
$160
Maintenance
5%
$134
Other
0%
$0