Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.77% first-year return on $116k initial cash invested.
-9.77%
Cash On Cash
4.26%
Cap Rate
0.71
DSCR
$2,966
Rent
-$948
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,966 income − $3,914 expenses = $948 out of pocket
Investment Breakdown
|
Purchase Price
$554k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$111k
Closing costs
1%
$5,544
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,966
Total Expenses
$3,914
Mortgage P&I
93%
$2,769
Property Taxes
5%
$160
Home Insurance
7%
$196
HOA
1%
$18
Property Management
10%
$297
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0