Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.15% first-year return on $112k initial cash invested.
-15.15%
Cash On Cash
3.03%
Cap Rate
0.51
DSCR
$2,423
Rent
-$1,413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,423 income − $3,836 expenses = $1,413 out of pocket
Investment Breakdown
|
Purchase Price
$533k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,329
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,423
Total Expenses
$3,836
Mortgage P&I
109%
$2,639
Property Taxes
16%
$379
Home Insurance
8%
$189
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0