Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.64% first-year return on $113k initial cash invested.
-10.64%
Cash On Cash
4.12%
Cap Rate
0.68
DSCR
$2,817
Rent
-$1,002
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,817 income − $3,819 expenses = $1,002 out of pocket
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,383
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,817
Total Expenses
$3,819
Mortgage P&I
96%
$2,709
Property Taxes
7%
$189
Home Insurance
7%
$188
HOA
0%
$0
Property Management
10%
$282
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0