Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.74% first-year return on $117k initial cash invested.
-20.74%
Cash On Cash
2.39%
Cap Rate
0.37
DSCR
$2,542
Rent
-$2,015
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,542 income − $4,557 expenses = $2,015 out of pocket
Investment Breakdown
|
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$111k
Closing costs
1%
$5,552
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,542
Total Expenses
$4,557
Mortgage P&I
118%
$2,993
Property Taxes
17%
$437
Home Insurance
8%
$208
HOA
10%
$258
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$153
Maintenance
5%
$127
Other
0%
$0