Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.65% first-year return on $116k initial cash invested.
-11.65%
Cash On Cash
3.87%
Cap Rate
0.64
DSCR
$2,794
Rent
-$1,121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,794 income − $3,915 expenses = $1,121 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$110k
Closing costs
1%
$5,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,794
Total Expenses
$3,915
Mortgage P&I
99%
$2,757
Property Taxes
9%
$239
Home Insurance
7%
$192
HOA
0%
$0
Property Management
10%
$279
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0