Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.63% first-year return on $112k initial cash invested.
-18.63%
Cash On Cash
2.38%
Cap Rate
0.4
DSCR
$2,507
Rent
-$1,740
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,507 income − $4,247 expenses = $1,740 out of pocket
Investment Breakdown
|
Purchase Price
$534k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,507
Total Expenses
$4,247
Mortgage P&I
107%
$2,675
Property Taxes
19%
$482
Home Insurance
8%
$189
HOA
10%
$250
Property Management
10%
$251
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0