Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.34% first-year return on $115k initial cash invested.
-4.34%
Cash On Cash
5.59%
Cap Rate
0.93
DSCR
$4,356
Rent
-$417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,356 income − $4,773 expenses = $417 out of pocket
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$110k
Closing costs
1%
$5,491
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,356
Total Expenses
$4,773
Mortgage P&I
63%
$2,755
Property Taxes
16%
$693
Home Insurance
4%
$192
HOA
0%
$0
Property Management
10%
$436
CapEx
5%
$218
Vacancy
6%
$261
Maintenance
5%
$218
Other
0%
$0