Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.88% first-year return on $112k initial cash invested.
-13.88%
Cash On Cash
3.73%
Cap Rate
0.59
DSCR
$2,927
Rent
-$1,290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,927 income − $4,217 expenses = $1,290 out of pocket
Investment Breakdown
|
Purchase Price
$531k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$106k
Closing costs
1%
$5,312
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,927
Total Expenses
$4,217
Mortgage P&I
95%
$2,795
Property Taxes
16%
$472
Home Insurance
6%
$189
HOA
0%
$0
Property Management
10%
$293
CapEx
5%
$146
Vacancy
6%
$176
Maintenance
5%
$146
Other
0%
$0