Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.99% first-year return on $112k initial cash invested.
-12.99%
Cash On Cash
3.46%
Cap Rate
0.59
DSCR
$2,725
Rent
-$1,216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,725 income − $3,941 expenses = $1,216 out of pocket
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,725
Total Expenses
$3,941
Mortgage P&I
96%
$2,621
Property Taxes
16%
$425
Home Insurance
7%
$187
HOA
0%
$0
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$164
Maintenance
5%
$136
Other
0%
$0