Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.77% first-year return on $113k initial cash invested.
-11.77%
Cash On Cash
3.82%
Cap Rate
0.64
DSCR
$2,922
Rent
-$1,112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,922 income − $4,034 expenses = $1,112 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,922
Total Expenses
$4,034
Mortgage P&I
92%
$2,687
Property Taxes
14%
$399
Home Insurance
6%
$189
HOA
0%
$0
Property Management
10%
$292
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0