Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.08% first-year return on $112k initial cash invested.
-17.08%
Cash On Cash
2.62%
Cap Rate
0.44
DSCR
$2,291
Rent
-$1,596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,291 income − $3,887 expenses = $1,596 out of pocket
Investment Breakdown
|
Purchase Price
$534k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,340
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,291
Total Expenses
$3,887
Mortgage P&I
115%
$2,645
Property Taxes
16%
$355
Home Insurance
9%
$199
HOA
4%
$92
Property Management
10%
$229
CapEx
5%
$115
Vacancy
6%
$137
Maintenance
5%
$115
Other
0%
$0