Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.2% first-year return on $112k initial cash invested.
-15.2%
Cash On Cash
3.11%
Cap Rate
0.52
DSCR
$2,499
Rent
-$1,419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,499 income − $3,918 expenses = $1,419 out of pocket
Investment Breakdown
|
Purchase Price
$534k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,336
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,499
Total Expenses
$3,918
Mortgage P&I
107%
$2,677
Property Taxes
16%
$404
Home Insurance
7%
$187
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0