Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.3% first-year return on $113k initial cash invested.
-13.3%
Cash On Cash
3.35%
Cap Rate
0.57
DSCR
$2,384
Rent
-$1,249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,384 income − $3,633 expenses = $1,249 out of pocket
Investment Breakdown
|
Purchase Price
$537k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$107k
Closing costs
1%
$5,365
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,384
Total Expenses
$3,633
Mortgage P&I
110%
$2,628
Property Taxes
8%
$192
Home Insurance
8%
$190
HOA
0%
$4
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0