Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.23% first-year return on $112k initial cash invested.
-19.23%
Cash On Cash
2.16%
Cap Rate
0.36
DSCR
$2,137
Rent
-$1,792
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,137 income − $3,929 expenses = $1,792 out of pocket
Investment Breakdown
|
Purchase Price
$533k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,325
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,137
Total Expenses
$3,929
Mortgage P&I
124%
$2,643
Property Taxes
24%
$523
Home Insurance
9%
$192
HOA
1%
$15
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0