Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.3% first-year return on $114k initial cash invested.
-11.3%
Cash On Cash
3.95%
Cap Rate
0.66
DSCR
$3,368
Rent
-$1,077
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,368 income − $4,445 expenses = $1,077 out of pocket
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$109k
Closing costs
1%
$5,446
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,368
Total Expenses
$4,445
Mortgage P&I
80%
$2,700
Property Taxes
20%
$678
Home Insurance
6%
$192
HOA
0%
$0
Property Management
10%
$337
CapEx
5%
$168
Vacancy
6%
$202
Maintenance
5%
$168
Other
0%
$0