Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.93% first-year return on $112k initial cash invested.
-13.93%
Cash On Cash
3.52%
Cap Rate
0.57
DSCR
$2,767
Rent
-$1,301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,767 income − $4,068 expenses = $1,301 out of pocket
Investment Breakdown
|
Purchase Price
$534k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,336
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,767
Total Expenses
$4,068
Mortgage P&I
99%
$2,729
Property Taxes
15%
$424
Home Insurance
7%
$187
HOA
0%
$9
Property Management
10%
$277
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0