Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.87% first-year return on $114k initial cash invested.
-14.87%
Cash On Cash
3.4%
Cap Rate
0.55
DSCR
$3,424
Rent
-$1,407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,424 income − $4,831 expenses = $1,407 out of pocket
Investment Breakdown
|
Purchase Price
$541k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$108k
Closing costs
1%
$5,408
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,424
Total Expenses
$4,831
Mortgage P&I
81%
$2,769
Property Taxes
21%
$711
Home Insurance
6%
$194
HOA
8%
$268
Property Management
10%
$342
CapEx
5%
$171
Vacancy
6%
$205
Maintenance
5%
$171
Other
0%
$0