Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.62% first-year return on $113k initial cash invested.
-18.62%
Cash On Cash
2.4%
Cap Rate
0.4
DSCR
$2,356
Rent
-$1,760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,356 income − $4,116 expenses = $1,760 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,356
Total Expenses
$4,116
Mortgage P&I
116%
$2,722
Property Taxes
25%
$592
Home Insurance
8%
$189
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0