Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.85% first-year return on $112k initial cash invested.
-11.85%
Cash On Cash
3.83%
Cap Rate
0.64
DSCR
$2,980
Rent
-$1,109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,980 income − $4,089 expenses = $1,109 out of pocket
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,346
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,980
Total Expenses
$4,089
Mortgage P&I
90%
$2,668
Property Taxes
15%
$448
Home Insurance
6%
$192
HOA
0%
$6
Property Management
10%
$298
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0