Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.62% first-year return on $113k initial cash invested.
-22.62%
Cash On Cash
1.67%
Cap Rate
0.27
DSCR
$1,665
Rent
-$2,138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,665 income − $3,803 expenses = $2,138 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,402
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,665
Total Expenses
$3,803
Mortgage P&I
169%
$2,806
Property Taxes
22%
$373
Home Insurance
12%
$192
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0