Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.53% first-year return on $114k initial cash invested.
-14.53%
Cash On Cash
3.21%
Cap Rate
0.54
DSCR
$3,321
Rent
-$1,386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,321 income − $4,707 expenses = $1,386 out of pocket
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$109k
Closing costs
1%
$5,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,321
Total Expenses
$4,707
Mortgage P&I
81%
$2,677
Property Taxes
18%
$611
Home Insurance
6%
$191
HOA
11%
$365
Property Management
10%
$332
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0