Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.27% first-year return on $114k initial cash invested.
-17.27%
Cash On Cash
3.36%
Cap Rate
0.5
DSCR
$2,705
Rent
-$1,641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,705 income − $4,346 expenses = $1,641 out of pocket
Investment Breakdown
|
Purchase Price
$543k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$109k
Closing costs
1%
$5,430
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,705
Total Expenses
$4,346
Mortgage P&I
112%
$3,025
Property Taxes
12%
$322
Home Insurance
7%
$189
HOA
4%
$108
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0