Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.32% first-year return on $113k initial cash invested.
-13.32%
Cash On Cash
3.66%
Cap Rate
0.6
DSCR
$2,855
Rent
-$1,258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,855 income − $4,113 expenses = $1,258 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,396
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,855
Total Expenses
$4,113
Mortgage P&I
97%
$2,759
Property Taxes
15%
$419
Home Insurance
7%
$192
HOA
0%
$0
Property Management
10%
$286
CapEx
5%
$143
Vacancy
6%
$171
Maintenance
5%
$143
Other
0%
$0