Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.1% first-year return on $114k initial cash invested.
-15.1%
Cash On Cash
3.86%
Cap Rate
0.58
DSCR
$3,131
Rent
-$1,433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,131 income − $4,564 expenses = $1,433 out of pocket
Investment Breakdown
|
Purchase Price
$542k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$108k
Closing costs
1%
$5,422
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,131
Total Expenses
$4,564
Mortgage P&I
97%
$3,022
Property Taxes
17%
$535
Home Insurance
6%
$192
HOA
0%
$0
Property Management
10%
$313
CapEx
5%
$157
Vacancy
6%
$188
Maintenance
5%
$157
Other
0%
$0