Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.74% first-year return on $113k initial cash invested.
-25.74%
Cash On Cash
0.89%
Cap Rate
0.14
DSCR
$1,334
Rent
-$2,428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,334 income − $3,762 expenses = $2,428 out of pocket
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,334
Total Expenses
$3,762
Mortgage P&I
207%
$2,760
Property Taxes
35%
$466
Home Insurance
14%
$189
HOA
0%
$0
Property Management
10%
$133
CapEx
5%
$67
Vacancy
6%
$80
Maintenance
5%
$67
Other
0%
$0