Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.53% first-year return on $113k initial cash invested.
-17.53%
Cash On Cash
3.25%
Cap Rate
0.49
DSCR
$2,450
Rent
-$1,645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,450 income − $4,095 expenses = $1,645 out of pocket
Investment Breakdown
|
Purchase Price
$536k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$107k
Closing costs
1%
$5,361
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,450
Total Expenses
$4,095
Mortgage P&I
121%
$2,975
Property Taxes
13%
$325
Home Insurance
6%
$159
HOA
0%
$0
Property Management
10%
$245
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0