Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.75% first-year return on $114k initial cash invested.
-24.75%
Cash On Cash
1.14%
Cap Rate
0.19
DSCR
$2,747
Rent
-$2,349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,747 income − $5,096 expenses = $2,349 out of pocket
Investment Breakdown
|
Purchase Price
$542k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$108k
Closing costs
1%
$5,423
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,747
Total Expenses
$5,096
Mortgage P&I
99%
$2,725
Property Taxes
31%
$859
Home Insurance
7%
$196
HOA
22%
$602
Property Management
10%
$275
CapEx
5%
$137
Vacancy
6%
$165
Maintenance
5%
$137
Other
0%
$0