Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.18% first-year return on $114k initial cash invested.
-16.18%
Cash On Cash
3.12%
Cap Rate
0.5
DSCR
$2,604
Rent
-$1,541
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,604 income − $4,145 expenses = $1,541 out of pocket
Investment Breakdown
|
Purchase Price
$544k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$109k
Closing costs
1%
$5,444
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,604
Total Expenses
$4,145
Mortgage P&I
108%
$2,825
Property Taxes
12%
$308
Home Insurance
8%
$201
HOA
5%
$135
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0