Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.46% first-year return on $116k initial cash invested.
-19.46%
Cash On Cash
2.7%
Cap Rate
0.41
DSCR
$2,234
Rent
-$1,887
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,234 income − $4,121 expenses = $1,887 out of pocket
Investment Breakdown
|
Purchase Price
$554k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$111k
Closing costs
1%
$5,540
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,234
Total Expenses
$4,121
Mortgage P&I
135%
$3,020
Property Taxes
13%
$285
Home Insurance
9%
$192
HOA
2%
$43
Property Management
10%
$223
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0