Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.36% first-year return on $114k initial cash invested.
-12.36%
Cash On Cash
3.81%
Cap Rate
0.63
DSCR
$3,455
Rent
-$1,172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,455 income − $4,627 expenses = $1,172 out of pocket
Investment Breakdown
|
Purchase Price
$542k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$108k
Closing costs
1%
$5,419
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,455
Total Expenses
$4,627
Mortgage P&I
79%
$2,721
Property Taxes
13%
$458
Home Insurance
6%
$192
HOA
10%
$357
Property Management
10%
$346
CapEx
5%
$173
Vacancy
6%
$207
Maintenance
5%
$173
Other
0%
$0