Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.21% first-year return on $115k initial cash invested.
-15.21%
Cash On Cash
3.46%
Cap Rate
0.55
DSCR
$3,194
Rent
-$1,455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,194 income − $4,649 expenses = $1,455 out of pocket
Investment Breakdown
|
Purchase Price
$547k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$109k
Closing costs
1%
$5,466
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,194
Total Expenses
$4,649
Mortgage P&I
90%
$2,872
Property Taxes
23%
$719
Home Insurance
6%
$192
HOA
1%
$35
Property Management
10%
$319
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0