Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.88% first-year return on $113k initial cash invested.
-12.88%
Cash On Cash
3.99%
Cap Rate
0.63
DSCR
$3,164
Rent
-$1,211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,164 income − $4,375 expenses = $1,211 out of pocket
Investment Breakdown
|
Purchase Price
$537k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$107k
Closing costs
1%
$5,374
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,164
Total Expenses
$4,375
Mortgage P&I
90%
$2,838
Property Taxes
16%
$505
Home Insurance
7%
$210
HOA
0%
$0
Property Management
10%
$316
CapEx
5%
$158
Vacancy
6%
$190
Maintenance
5%
$158
Other
0%
$0