Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.65% first-year return on $114k initial cash invested.
-20.65%
Cash On Cash
2.49%
Cap Rate
0.38
DSCR
$2,951
Rent
-$1,953
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,951 income − $4,904 expenses = $1,953 out of pocket
Investment Breakdown
|
Purchase Price
$541k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$108k
Closing costs
1%
$5,405
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,951
Total Expenses
$4,904
Mortgage P&I
99%
$2,928
Property Taxes
35%
$1,033
Home Insurance
6%
$175
HOA
0%
$0
Property Management
10%
$295
CapEx
5%
$148
Vacancy
6%
$177
Maintenance
5%
$148
Other
0%
$0