Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.72% first-year return on $112k initial cash invested.
-13.72%
Cash On Cash
3.76%
Cap Rate
0.59
DSCR
$2,529
Rent
-$1,275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,529 income − $3,804 expenses = $1,275 out of pocket
Investment Breakdown
|
Purchase Price
$531k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,529
Total Expenses
$3,804
Mortgage P&I
111%
$2,814
Property Taxes
3%
$84
Home Insurance
8%
$191
HOA
2%
$58
Property Management
10%
$253
CapEx
5%
$126
Vacancy
6%
$152
Maintenance
5%
$126
Other
0%
$0