Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.44% first-year return on $113k initial cash invested.
-20.44%
Cash On Cash
2.61%
Cap Rate
0.39
DSCR
$2,383
Rent
-$1,931
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,383 income − $4,314 expenses = $1,931 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,383
Total Expenses
$4,314
Mortgage P&I
125%
$2,986
Property Taxes
16%
$383
Home Insurance
8%
$189
HOA
6%
$137
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0