Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.52% first-year return on $112k initial cash invested.
-15.52%
Cash On Cash
3.06%
Cap Rate
0.51
DSCR
$3,283
Rent
-$1,455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,283 income − $4,738 expenses = $1,455 out of pocket
Investment Breakdown
|
Purchase Price
$536k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,357
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,283
Total Expenses
$4,738
Mortgage P&I
81%
$2,655
Property Taxes
33%
$1,076
Home Insurance
5%
$154
HOA
0%
$0
Property Management
10%
$328
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0