Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.56% first-year return on $114k initial cash invested.
-16.56%
Cash On Cash
3.19%
Cap Rate
0.5
DSCR
$2,537
Rent
-$1,573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,537 income − $4,110 expenses = $1,573 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%
$5,427
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,537
Total Expenses
$4,110
Mortgage P&I
114%
$2,888
Property Taxes
15%
$371
Home Insurance
8%
$191
HOA
0%
$0
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0