Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.52% first-year return on $114k initial cash invested.
-11.52%
Cash On Cash
3.99%
Cap Rate
0.66
DSCR
$3,228
Rent
-$1,092
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,228 income − $4,320 expenses = $1,092 out of pocket
Investment Breakdown
|
Purchase Price
$542k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$108k
Closing costs
1%
$5,416
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,228
Total Expenses
$4,320
Mortgage P&I
85%
$2,730
Property Taxes
17%
$559
Home Insurance
6%
$192
HOA
0%
$0
Property Management
10%
$323
CapEx
5%
$161
Vacancy
6%
$194
Maintenance
5%
$161
Other
0%
$0