Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.53% first-year return on $113k initial cash invested.
-13.53%
Cash On Cash
3.26%
Cap Rate
0.56
DSCR
$2,517
Rent
-$1,279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,517 income − $3,796 expenses = $1,279 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,517
Total Expenses
$3,796
Mortgage P&I
104%
$2,618
Property Taxes
13%
$322
Home Insurance
8%
$201
HOA
0%
$0
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0