Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.74% first-year return on $113k initial cash invested.
-22.74%
Cash On Cash
1.95%
Cap Rate
0.3
DSCR
$1,836
Rent
-$2,149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,836 income − $3,985 expenses = $2,149 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,836
Total Expenses
$3,985
Mortgage P&I
160%
$2,934
Property Taxes
21%
$384
Home Insurance
10%
$189
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0