Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.3% first-year return on $114k initial cash invested.
-21.3%
Cash On Cash
1.65%
Cap Rate
0.28
DSCR
$2,057
Rent
-$2,022
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,057 income − $4,079 expenses = $2,022 out of pocket
Investment Breakdown
|
Purchase Price
$543k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$109k
Closing costs
1%
$5,425
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,057
Total Expenses
$4,079
Mortgage P&I
130%
$2,665
Property Taxes
33%
$681
Home Insurance
10%
$198
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0