Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.96% first-year return on $112k initial cash invested.
-15.96%
Cash On Cash
3.58%
Cap Rate
0.54
DSCR
$2,899
Rent
-$1,494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,899 income − $4,393 expenses = $1,494 out of pocket
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,899
Total Expenses
$4,393
Mortgage P&I
102%
$2,946
Property Taxes
10%
$302
Home Insurance
6%
$187
HOA
7%
$204
Property Management
10%
$290
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0