Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.15% first-year return on $113k initial cash invested.
-16.15%
Cash On Cash
3.52%
Cap Rate
0.54
DSCR
$3,035
Rent
-$1,524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,035 income − $4,559 expenses = $1,524 out of pocket
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,393
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,035
Total Expenses
$4,559
Mortgage P&I
97%
$2,955
Property Taxes
21%
$625
Home Insurance
6%
$189
HOA
0%
$0
Property Management
10%
$304
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0