Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.01% first-year return on $112k initial cash invested.
-16.01%
Cash On Cash
3.14%
Cap Rate
0.51
DSCR
$2,790
Rent
-$1,496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,790 income − $4,286 expenses = $1,496 out of pocket
Investment Breakdown
|
Purchase Price
$534k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,340
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,790
Total Expenses
$4,286
Mortgage P&I
99%
$2,755
Property Taxes
22%
$613
Home Insurance
7%
$192
HOA
0%
$0
Property Management
10%
$279
CapEx
5%
$140
Vacancy
6%
$167
Maintenance
5%
$140
Other
0%
$0