Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.62% first-year return on $113k initial cash invested.
-13.62%
Cash On Cash
3.84%
Cap Rate
0.6
DSCR
$2,891
Rent
-$1,279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,891 income − $4,170 expenses = $1,279 out of pocket
Investment Breakdown
|
Purchase Price
$537k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$107k
Closing costs
1%
$5,368
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,891
Total Expenses
$4,170
Mortgage P&I
99%
$2,852
Property Taxes
13%
$375
Home Insurance
7%
$190
HOA
0%
$1
Property Management
10%
$289
CapEx
5%
$145
Vacancy
6%
$173
Maintenance
5%
$145
Other
0%
$0