Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.84% first-year return on $112k initial cash invested.
-17.84%
Cash On Cash
3.28%
Cap Rate
0.49
DSCR
$3,428
Rent
-$1,661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,428 income − $5,089 expenses = $1,661 out of pocket
Investment Breakdown
|
Purchase Price
$532k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$106k
Closing costs
1%
$5,319
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,428
Total Expenses
$5,089
Mortgage P&I
86%
$2,942
Property Taxes
30%
$1,043
Home Insurance
6%
$213
HOA
0%
$0
Property Management
10%
$343
CapEx
5%
$171
Vacancy
6%
$206
Maintenance
5%
$171
Other
0%
$0