Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.78% first-year return on $114k initial cash invested.
-13.78%
Cash On Cash
3.56%
Cap Rate
0.59
DSCR
$3,353
Rent
-$1,312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,353 income − $4,665 expenses = $1,312 out of pocket
Investment Breakdown
|
Purchase Price
$544k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$109k
Closing costs
1%
$5,441
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,353
Total Expenses
$4,665
Mortgage P&I
82%
$2,758
Property Taxes
25%
$843
Home Insurance
6%
$192
HOA
0%
$0
Property Management
10%
$335
CapEx
5%
$168
Vacancy
6%
$201
Maintenance
5%
$168
Other
0%
$0