Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.98% first-year return on $112k initial cash invested.
-20.98%
Cash On Cash
1.63%
Cap Rate
0.28
DSCR
$2,686
Rent
-$1,964
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,686 income − $4,650 expenses = $1,964 out of pocket
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,686
Total Expenses
$4,650
Mortgage P&I
95%
$2,556
Property Taxes
15%
$409
Home Insurance
7%
$187
HOA
30%
$800
Property Management
10%
$269
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0