Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.44% first-year return on $113k initial cash invested.
-19.44%
Cash On Cash
2.22%
Cap Rate
0.37
DSCR
$2,609
Rent
-$1,827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,609 income − $4,436 expenses = $1,827 out of pocket
Investment Breakdown
|
Purchase Price
$537k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$107k
Closing costs
1%
$5,370
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,609
Total Expenses
$4,436
Mortgage P&I
103%
$2,691
Property Taxes
34%
$879
Home Insurance
7%
$188
HOA
0%
$0
Property Management
10%
$261
CapEx
5%
$130
Vacancy
6%
$157
Maintenance
5%
$130
Other
0%
$0