Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.52% first-year return on $112k initial cash invested.
-13.52%
Cash On Cash
3.52%
Cap Rate
0.58
DSCR
$2,730
Rent
-$1,266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,730 income − $3,996 expenses = $1,266 out of pocket
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,351
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,730
Total Expenses
$3,996
Mortgage P&I
99%
$2,698
Property Taxes
15%
$397
Home Insurance
7%
$192
HOA
0%
$0
Property Management
10%
$273
CapEx
5%
$136
Vacancy
6%
$164
Maintenance
5%
$136
Other
0%
$0