Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.41% first-year return on $114k initial cash invested.
-16.41%
Cash On Cash
2.73%
Cap Rate
0.46
DSCR
$2,372
Rent
-$1,562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,372 income − $3,934 expenses = $1,562 out of pocket
Investment Breakdown
|
Purchase Price
$544k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$109k
Closing costs
1%
$5,440
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,372
Total Expenses
$3,934
Mortgage P&I
113%
$2,682
Property Taxes
19%
$439
Home Insurance
8%
$196
HOA
0%
$0
Property Management
10%
$237
CapEx
5%
$119
Vacancy
6%
$142
Maintenance
5%
$119
Other
0%
$0