Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.86% first-year return on $113k initial cash invested.
-22.86%
Cash On Cash
1.97%
Cap Rate
0.31
DSCR
$2,987
Rent
-$2,161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,987 income − $5,148 expenses = $2,161 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,402
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,987
Total Expenses
$5,148
Mortgage P&I
97%
$2,897
Property Taxes
25%
$755
Home Insurance
15%
$453
HOA
9%
$267
Property Management
10%
$299
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0