Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.48% first-year return on $115k initial cash invested.
-14.48%
Cash On Cash
3.6%
Cap Rate
0.57
DSCR
$2,975
Rent
-$1,391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,975 income − $4,366 expenses = $1,391 out of pocket
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$110k
Closing costs
1%
$5,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,975
Total Expenses
$4,366
Mortgage P&I
97%
$2,888
Property Taxes
17%
$512
Home Insurance
6%
$192
HOA
0%
$0
Property Management
10%
$298
CapEx
5%
$149
Vacancy
6%
$178
Maintenance
5%
$149
Other
0%
$0