Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.05% first-year return on $114k initial cash invested.
-14.05%
Cash On Cash
3.71%
Cap Rate
0.58
DSCR
$2,687
Rent
-$1,333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,687 income − $4,020 expenses = $1,333 out of pocket
Investment Breakdown
|
Purchase Price
$542k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$108k
Closing costs
1%
$5,421
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,687
Total Expenses
$4,020
Mortgage P&I
107%
$2,874
Property Taxes
7%
$193
Home Insurance
7%
$192
HOA
2%
$63
Property Management
10%
$269
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0