Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.04% first-year return on $113k initial cash invested.
-12.04%
Cash On Cash
3.85%
Cap Rate
0.64
DSCR
$2,851
Rent
-$1,138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,851 income − $3,989 expenses = $1,138 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,851
Total Expenses
$3,989
Mortgage P&I
96%
$2,728
Property Taxes
11%
$327
Home Insurance
7%
$192
HOA
0%
$0
Property Management
10%
$285
CapEx
5%
$143
Vacancy
6%
$171
Maintenance
5%
$143
Other
0%
$0