Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.63% first-year return on $112k initial cash invested.
-12.63%
Cash On Cash
3.92%
Cap Rate
0.62
DSCR
$2,615
Rent
-$1,176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,615 income − $3,791 expenses = $1,176 out of pocket
Investment Breakdown
|
Purchase Price
$532k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$106k
Closing costs
1%
$5,319
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,615
Total Expenses
$3,791
Mortgage P&I
106%
$2,781
Property Taxes
5%
$138
Home Insurance
7%
$191
HOA
0%
$0
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0