Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.28% first-year return on $113k initial cash invested.
-19.28%
Cash On Cash
2.36%
Cap Rate
0.38
DSCR
$1,992
Rent
-$1,822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,992 income − $3,814 expenses = $1,822 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,992
Total Expenses
$3,814
Mortgage P&I
140%
$2,785
Property Taxes
11%
$224
Home Insurance
10%
$192
HOA
5%
$94
Property Management
10%
$199
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0