Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.33% first-year return on $112k initial cash invested.
-14.33%
Cash On Cash
3.74%
Cap Rate
0.58
DSCR
$2,694
Rent
-$1,338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,694 income − $4,032 expenses = $1,338 out of pocket
Investment Breakdown
|
Purchase Price
$534k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,337
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,694
Total Expenses
$4,032
Mortgage P&I
106%
$2,868
Property Taxes
11%
$288
Home Insurance
7%
$175
HOA
0%
$0
Property Management
10%
$269
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0