Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.91% first-year return on $113k initial cash invested.
-25.91%
Cash On Cash
1.37%
Cap Rate
0.21
DSCR
$2,008
Rent
-$2,443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,008 income − $4,451 expenses = $2,443 out of pocket
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,387
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,008
Total Expenses
$4,451
Mortgage P&I
147%
$2,959
Property Taxes
39%
$784
Home Insurance
9%
$187
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0