Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.44% first-year return on $112k initial cash invested.
-14.44%
Cash On Cash
3.27%
Cap Rate
0.54
DSCR
$2,510
Rent
-$1,349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,510 income − $3,859 expenses = $1,349 out of pocket
Investment Breakdown
|
Purchase Price
$534k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,338
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,510
Total Expenses
$3,859
Mortgage P&I
107%
$2,676
Property Taxes
14%
$340
Home Insurance
8%
$189
HOA
0%
$0
Property Management
10%
$251
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0