Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.68% first-year return on $116k initial cash invested.
-24.68%
Cash On Cash
1.34%
Cap Rate
0.21
DSCR
$2,363
Rent
-$2,375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,363 income − $4,738 expenses = $2,375 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,363
Total Expenses
$4,738
Mortgage P&I
122%
$2,872
Property Taxes
45%
$1,059
Home Insurance
8%
$192
HOA
0%
$1
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0