Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.04% first-year return on $112k initial cash invested.
-25.04%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$1,748
Rent
-$2,333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,748 income − $4,081 expenses = $2,333 out of pocket
Investment Breakdown
|
Purchase Price
$533k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,325
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,748
Total Expenses
$4,081
Mortgage P&I
153%
$2,671
Property Taxes
44%
$770
Home Insurance
11%
$186
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0