Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.93% first-year return on $113k initial cash invested.
-12.93%
Cash On Cash
3.74%
Cap Rate
0.61
DSCR
$2,615
Rent
-$1,223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,615 income − $3,838 expenses = $1,223 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,403
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,615
Total Expenses
$3,838
Mortgage P&I
106%
$2,775
Property Taxes
6%
$154
Home Insurance
7%
$192
HOA
1%
$36
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0