Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.64% first-year return on $113k initial cash invested.
-14.64%
Cash On Cash
3.57%
Cap Rate
0.57
DSCR
$3,325
Rent
-$1,375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,325 income − $4,700 expenses = $1,375 out of pocket
Investment Breakdown
|
Purchase Price
$537k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$107k
Closing costs
1%
$5,368
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,325
Total Expenses
$4,700
Mortgage P&I
84%
$2,806
Property Taxes
25%
$841
Home Insurance
6%
$189
HOA
0%
$0
Property Management
10%
$332
CapEx
5%
$166
Vacancy
6%
$200
Maintenance
5%
$166
Other
0%
$0