Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.72% first-year return on $112k initial cash invested.
-18.72%
Cash On Cash
2.42%
Cap Rate
0.4
DSCR
$2,348
Rent
-$1,741
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,348 income − $4,089 expenses = $1,741 out of pocket
Investment Breakdown
|
Purchase Price
$531k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$106k
Closing costs
1%
$5,314
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,348
Total Expenses
$4,089
Mortgage P&I
115%
$2,697
Property Taxes
25%
$591
Home Insurance
8%
$191
HOA
0%
$0
Property Management
10%
$235
CapEx
5%
$117
Vacancy
6%
$141
Maintenance
5%
$117
Other
0%
$0