Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.74% first-year return on $116k initial cash invested.
-14.74%
Cash On Cash
3.34%
Cap Rate
0.54
DSCR
$2,682
Rent
-$1,430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,682 income − $4,112 expenses = $1,430 out of pocket
Investment Breakdown
|
Purchase Price
$554k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$111k
Closing costs
1%
$5,542
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,682
Total Expenses
$4,112
Mortgage P&I
106%
$2,839
Property Taxes
14%
$376
Home Insurance
7%
$200
HOA
0%
$0
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0