Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.62% first-year return on $113k initial cash invested.
-15.62%
Cash On Cash
2.98%
Cap Rate
0.5
DSCR
$2,366
Rent
-$1,466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,366 income − $3,832 expenses = $1,466 out of pocket
Investment Breakdown
|
Purchase Price
$536k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$107k
Closing costs
1%
$5,364
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,366
Total Expenses
$3,832
Mortgage P&I
113%
$2,678
Property Taxes
14%
$323
Home Insurance
8%
$192
HOA
1%
$24
Property Management
10%
$237
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0