Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.06% first-year return on $112k initial cash invested.
-20.06%
Cash On Cash
2.14%
Cap Rate
0.35
DSCR
$1,471
Rent
-$1,878
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,471 income − $3,349 expenses = $1,878 out of pocket
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,471
Total Expenses
$3,349
Mortgage P&I
187%
$2,756
Property Taxes
2%
$23
Home Insurance
13%
$187
HOA
0%
$0
Property Management
10%
$147
CapEx
5%
$74
Vacancy
6%
$88
Maintenance
5%
$74
Other
0%
$0