Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.84% first-year return on $113k initial cash invested.
-15.84%
Cash On Cash
2.82%
Cap Rate
0.48
DSCR
$2,640
Rent
-$1,490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,640 income − $4,130 expenses = $1,490 out of pocket
Investment Breakdown
|
Purchase Price
$537k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$107k
Closing costs
1%
$5,374
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,640
Total Expenses
$4,130
Mortgage P&I
99%
$2,622
Property Taxes
23%
$606
Home Insurance
7%
$191
HOA
1%
$25
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0