Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.21% first-year return on $116k initial cash invested.
-5.21%
Cash On Cash
5.58%
Cap Rate
0.89
DSCR
$3,962
Rent
-$501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,962 income − $4,463 expenses = $501 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,962
Total Expenses
$4,463
Mortgage P&I
72%
$2,859
Property Taxes
10%
$382
Home Insurance
5%
$192
HOA
0%
$0
Property Management
10%
$396
CapEx
5%
$198
Vacancy
6%
$238
Maintenance
5%
$198
Other
0%
$0