Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.68% first-year return on $115k initial cash invested.
-7.68%
Cash On Cash
4.96%
Cap Rate
0.81
DSCR
$3,857
Rent
-$739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,857 income − $4,596 expenses = $739 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$110k
Closing costs
1%
$5,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,857
Total Expenses
$4,596
Mortgage P&I
73%
$2,817
Property Taxes
15%
$584
Home Insurance
5%
$192
HOA
0%
$0
Property Management
10%
$386
CapEx
5%
$193
Vacancy
6%
$231
Maintenance
5%
$193
Other
0%
$0