Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.04% first-year return on $112k initial cash invested.
-15.04%
Cash On Cash
3.13%
Cap Rate
0.52
DSCR
$2,474
Rent
-$1,406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,474 income − $3,880 expenses = $1,406 out of pocket
Investment Breakdown
|
Purchase Price
$534k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,343
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,474
Total Expenses
$3,880
Mortgage P&I
108%
$2,677
Property Taxes
14%
$334
Home Insurance
8%
$189
HOA
2%
$37
Property Management
10%
$247
CapEx
5%
$124
Vacancy
6%
$148
Maintenance
5%
$124
Other
0%
$0