Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.59% first-year return on $114k initial cash invested.
-17.59%
Cash On Cash
2.65%
Cap Rate
0.44
DSCR
$2,651
Rent
-$1,669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,651 income − $4,320 expenses = $1,669 out of pocket
Investment Breakdown
|
Purchase Price
$542k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$108k
Closing costs
1%
$5,422
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,651
Total Expenses
$4,320
Mortgage P&I
103%
$2,734
Property Taxes
21%
$548
Home Insurance
7%
$178
HOA
6%
$170
Property Management
10%
$265
CapEx
5%
$133
Vacancy
6%
$159
Maintenance
5%
$133
Other
0%
$0