Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.06% first-year return on $114k initial cash invested.
-24.06%
Cash On Cash
1.07%
Cap Rate
0.18
DSCR
$1,222
Rent
-$2,281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,222 income − $3,503 expenses = $2,281 out of pocket
Investment Breakdown
|
Purchase Price
$542k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$108k
Closing costs
1%
$5,417
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,222
Total Expenses
$3,503
Mortgage P&I
221%
$2,704
Property Taxes
23%
$285
Home Insurance
16%
$197
HOA
0%
$0
Property Management
10%
$122
CapEx
5%
$61
Vacancy
6%
$73
Maintenance
5%
$61
Other
0%
$0