Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.26% first-year return on $114k initial cash invested.
-15.26%
Cash On Cash
3.45%
Cap Rate
0.54
DSCR
$2,708
Rent
-$1,451
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,708 income − $4,159 expenses = $1,451 out of pocket
Investment Breakdown
|
Purchase Price
$543k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$109k
Closing costs
1%
$5,432
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,708
Total Expenses
$4,159
Mortgage P&I
106%
$2,878
Property Taxes
14%
$369
Home Insurance
7%
$200
HOA
0%
$9
Property Management
10%
$271
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0