Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.14% first-year return on $112k initial cash invested.
-13.14%
Cash On Cash
4.1%
Cap Rate
0.63
DSCR
$3,156
Rent
-$1,228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,156 income − $4,384 expenses = $1,228 out of pocket
Investment Breakdown
|
Purchase Price
$534k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,342
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,156
Total Expenses
$4,384
Mortgage P&I
92%
$2,897
Property Taxes
15%
$477
Home Insurance
6%
$189
HOA
0%
$0
Property Management
10%
$316
CapEx
5%
$158
Vacancy
6%
$189
Maintenance
5%
$158
Other
0%
$0