Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.12% first-year return on $114k initial cash invested.
-14.12%
Cash On Cash
3.14%
Cap Rate
0.54
DSCR
$2,749
Rent
-$1,336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,749 income − $4,085 expenses = $1,336 out of pocket
Investment Breakdown
|
Purchase Price
$541k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$108k
Closing costs
1%
$5,407
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,749
Total Expenses
$4,085
Mortgage P&I
95%
$2,612
Property Taxes
13%
$364
Home Insurance
7%
$192
HOA
7%
$203
Property Management
10%
$275
CapEx
5%
$137
Vacancy
6%
$165
Maintenance
5%
$137
Other
0%
$0