Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.75% first-year return on $112k initial cash invested.
-13.75%
Cash On Cash
3.49%
Cap Rate
0.57
DSCR
$2,427
Rent
-$1,287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,427 income − $3,714 expenses = $1,287 out of pocket
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,427
Total Expenses
$3,714
Mortgage P&I
112%
$2,723
Property Taxes
6%
$141
Home Insurance
8%
$187
HOA
1%
$32
Property Management
10%
$243
CapEx
5%
$121
Vacancy
6%
$146
Maintenance
5%
$121
Other
0%
$0