Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.48% first-year return on $113k initial cash invested.
-12.48%
Cash On Cash
4.34%
Cap Rate
0.66
DSCR
$3,153
Rent
-$1,180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,153 income − $4,333 expenses = $1,180 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,401
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,153
Total Expenses
$4,333
Mortgage P&I
94%
$2,976
Property Taxes
10%
$330
Home Insurance
6%
$192
HOA
0%
$15
Property Management
10%
$315
CapEx
5%
$158
Vacancy
6%
$189
Maintenance
5%
$158
Other
0%
$0