Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.92% first-year return on $112k initial cash invested.
-21.92%
Cash On Cash
2.14%
Cap Rate
0.33
DSCR
$2,064
Rent
-$2,051
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,064 income − $4,115 expenses = $2,051 out of pocket
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,346
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,064
Total Expenses
$4,115
Mortgage P&I
141%
$2,903
Property Taxes
23%
$471
Home Insurance
9%
$192
HOA
1%
$13
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0