Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.38% first-year return on $114k initial cash invested.
-13.38%
Cash On Cash
3.6%
Cap Rate
0.59
DSCR
$2,513
Rent
-$1,271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,513 income − $3,784 expenses = $1,271 out of pocket
Investment Breakdown
|
Purchase Price
$543k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,513
Total Expenses
$3,784
Mortgage P&I
110%
$2,773
Property Taxes
7%
$165
Home Insurance
8%
$192
HOA
0%
$0
Property Management
10%
$251
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0