Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.4% first-year return on $112k initial cash invested.
-12.4%
Cash On Cash
3.84%
Cap Rate
0.63
DSCR
$3,070
Rent
-$1,159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,070 income − $4,229 expenses = $1,159 out of pocket
Investment Breakdown
|
Purchase Price
$534k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,342
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,070
Total Expenses
$4,229
Mortgage P&I
88%
$2,714
Property Taxes
15%
$465
Home Insurance
6%
$196
HOA
2%
$55
Property Management
10%
$307
CapEx
5%
$154
Vacancy
6%
$184
Maintenance
5%
$154
Other
0%
$0