Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.46% first-year return on $114k initial cash invested.
-12.46%
Cash On Cash
3.76%
Cap Rate
0.62
DSCR
$2,816
Rent
-$1,179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,816 income − $3,995 expenses = $1,179 out of pocket
Investment Breakdown
|
Purchase Price
$541k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$108k
Closing costs
1%
$5,409
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,816
Total Expenses
$3,995
Mortgage P&I
97%
$2,735
Property Taxes
12%
$336
Home Insurance
7%
$191
HOA
0%
$0
Property Management
10%
$282
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0