Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.96% first-year return on $113k initial cash invested.
-14.96%
Cash On Cash
3.16%
Cap Rate
0.53
DSCR
$3,403
Rent
-$1,407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,403 income − $4,810 expenses = $1,407 out of pocket
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,376
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,403
Total Expenses
$4,810
Mortgage P&I
78%
$2,653
Property Taxes
31%
$1,049
Home Insurance
6%
$192
HOA
1%
$32
Property Management
10%
$340
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0