Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.58% first-year return on $113k initial cash invested.
-21.58%
Cash On Cash
1.7%
Cap Rate
0.28
DSCR
$1,207
Rent
-$2,032
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,207 income − $3,239 expenses = $2,032 out of pocket
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,380
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,207
Total Expenses
$3,239
Mortgage P&I
227%
$2,735
Property Taxes
0%
$3
Home Insurance
16%
$188
HOA
0%
$0
Property Management
10%
$121
CapEx
5%
$60
Vacancy
6%
$72
Maintenance
5%
$60
Other
0%
$0