Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.88% first-year return on $112k initial cash invested.
-13.88%
Cash On Cash
3.48%
Cap Rate
0.57
DSCR
$2,320
Rent
-$1,290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,320 income − $3,610 expenses = $1,290 out of pocket
Investment Breakdown
|
Purchase Price
$531k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$106k
Closing costs
1%
$5,310
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,320
Total Expenses
$3,610
Mortgage P&I
117%
$2,715
Property Taxes
5%
$117
Home Insurance
8%
$175
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0