Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.25% first-year return on $114k initial cash invested.
-16.25%
Cash On Cash
2.94%
Cap Rate
0.49
DSCR
$2,871
Rent
-$1,542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,871 income − $4,413 expenses = $1,542 out of pocket
Investment Breakdown
|
Purchase Price
$542k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$108k
Closing costs
1%
$5,421
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,871
Total Expenses
$4,413
Mortgage P&I
95%
$2,724
Property Taxes
15%
$420
Home Insurance
7%
$192
HOA
11%
$330
Property Management
10%
$287
CapEx
5%
$144
Vacancy
6%
$172
Maintenance
5%
$144
Other
0%
$0