Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.77% first-year return on $115k initial cash invested.
-15.77%
Cash On Cash
3%
Cap Rate
0.5
DSCR
$2,426
Rent
-$1,507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,426 income − $3,933 expenses = $1,507 out of pocket
Investment Breakdown
|
Purchase Price
$546k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$109k
Closing costs
1%
$5,460
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,426
Total Expenses
$3,933
Mortgage P&I
113%
$2,749
Property Taxes
15%
$362
Home Insurance
8%
$191
HOA
0%
$0
Property Management
10%
$243
CapEx
5%
$121
Vacancy
6%
$146
Maintenance
5%
$121
Other
0%
$0