Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.51% first-year return on $112k initial cash invested.
-23.51%
Cash On Cash
1.43%
Cap Rate
0.23
DSCR
$2,376
Rent
-$2,186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,376 income − $4,562 expenses = $2,186 out of pocket
Investment Breakdown
|
Purchase Price
$531k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$106k
Closing costs
1%
$5,313
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,376
Total Expenses
$4,562
Mortgage P&I
114%
$2,701
Property Taxes
43%
$1,032
Home Insurance
9%
$210
HOA
0%
$0
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0