Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.61% first-year return on $113k initial cash invested.
-14.61%
Cash On Cash
3.03%
Cap Rate
0.52
DSCR
$1,979
Rent
-$1,376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,979 income − $3,355 expenses = $1,376 out of pocket
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,380
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,979
Total Expenses
$3,355
Mortgage P&I
133%
$2,637
Property Taxes
1%
$15
Home Insurance
10%
$188
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0