Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.85% first-year return on $113k initial cash invested.
-18.85%
Cash On Cash
2.34%
Cap Rate
0.39
DSCR
$2,625
Rent
-$1,779
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,625 income − $4,404 expenses = $1,779 out of pocket
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,393
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,625
Total Expenses
$4,404
Mortgage P&I
103%
$2,699
Property Taxes
17%
$445
Home Insurance
7%
$189
HOA
15%
$389
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$158
Maintenance
5%
$131
Other
0%
$0