Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.27% first-year return on $113k initial cash invested.
-19.27%
Cash On Cash
2.95%
Cap Rate
0.44
DSCR
$2,499
Rent
-$1,809
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,499 income − $4,308 expenses = $1,809 out of pocket
Investment Breakdown
|
Purchase Price
$536k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$107k
Closing costs
1%
$5,363
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,499
Total Expenses
$4,308
Mortgage P&I
120%
$3,003
Property Taxes
19%
$463
Home Insurance
8%
$192
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0