Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.22% first-year return on $113k initial cash invested.
-15.22%
Cash On Cash
3.23%
Cap Rate
0.53
DSCR
$2,687
Rent
-$1,431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,687 income − $4,118 expenses = $1,431 out of pocket
Investment Breakdown
|
Purchase Price
$537k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$107k
Closing costs
1%
$5,373
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,687
Total Expenses
$4,118
Mortgage P&I
102%
$2,743
Property Taxes
18%
$485
Home Insurance
7%
$192
HOA
0%
$0
Property Management
10%
$269
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0