Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.39% first-year return on $113k initial cash invested.
-13.39%
Cash On Cash
3.58%
Cap Rate
0.59
DSCR
$3,002
Rent
-$1,263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,002 income − $4,265 expenses = $1,263 out of pocket
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,391
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,002
Total Expenses
$4,265
Mortgage P&I
91%
$2,723
Property Taxes
19%
$570
Home Insurance
6%
$192
HOA
0%
$0
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0