Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.06% first-year return on $113k initial cash invested.
-17.06%
Cash On Cash
3.3%
Cap Rate
0.5
DSCR
$2,785
Rent
-$1,609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,785 income − $4,394 expenses = $1,609 out of pocket
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,389
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,785
Total Expenses
$4,394
Mortgage P&I
106%
$2,951
Property Taxes
19%
$531
Home Insurance
7%
$189
HOA
0%
$0
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0