Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.33% first-year return on $114k initial cash invested.
-14.33%
Cash On Cash
3.37%
Cap Rate
0.55
DSCR
$2,605
Rent
-$1,363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,605 income − $3,968 expenses = $1,363 out of pocket
Investment Breakdown
|
Purchase Price
$544k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$109k
Closing costs
1%
$5,436
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,605
Total Expenses
$3,968
Mortgage P&I
106%
$2,760
Property Taxes
13%
$340
Home Insurance
7%
$192
HOA
0%
$0
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0