Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.86% first-year return on $112k initial cash invested.
-14.86%
Cash On Cash
3.75%
Cap Rate
0.58
DSCR
$3,246
Rent
-$1,389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,246 income − $4,635 expenses = $1,389 out of pocket
Investment Breakdown
|
Purchase Price
$534k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,343
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,246
Total Expenses
$4,635
Mortgage P&I
89%
$2,897
Property Taxes
22%
$702
Home Insurance
6%
$192
HOA
0%
$0
Property Management
10%
$325
CapEx
5%
$162
Vacancy
6%
$195
Maintenance
5%
$162
Other
0%
$0