Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.67% first-year return on $112k initial cash invested.
-15.67%
Cash On Cash
3.02%
Cap Rate
0.5
DSCR
$2,566
Rent
-$1,463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,566 income − $4,029 expenses = $1,463 out of pocket
Investment Breakdown
|
Purchase Price
$533k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,334
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,566
Total Expenses
$4,029
Mortgage P&I
104%
$2,678
Property Taxes
15%
$396
Home Insurance
7%
$188
HOA
4%
$100
Property Management
10%
$257
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0