Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.5% first-year return on $113k initial cash invested.
-13.5%
Cash On Cash
3.59%
Cap Rate
0.59
DSCR
$2,988
Rent
-$1,272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,988 income − $4,260 expenses = $1,272 out of pocket
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,383
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,988
Total Expenses
$4,260
Mortgage P&I
91%
$2,733
Property Taxes
11%
$324
Home Insurance
6%
$192
HOA
8%
$235
Property Management
10%
$299
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0