Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.87% first-year return on $112k initial cash invested.
-18.87%
Cash On Cash
2.56%
Cap Rate
0.41
DSCR
$2,311
Rent
-$1,769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,311 income − $4,080 expenses = $1,769 out of pocket
Investment Breakdown
|
Purchase Price
$536k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,356
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,311
Total Expenses
$4,080
Mortgage P&I
121%
$2,797
Property Taxes
3%
$75
Home Insurance
8%
$191
HOA
18%
$415
Property Management
10%
$231
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0