Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.34% first-year return on $113k initial cash invested.
-17.34%
Cash On Cash
2.61%
Cap Rate
0.43
DSCR
$2,151
Rent
-$1,627
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,151 income − $3,778 expenses = $1,627 out of pocket
Investment Breakdown
|
Purchase Price
$536k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$107k
Closing costs
1%
$5,361
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,151
Total Expenses
$3,778
Mortgage P&I
125%
$2,686
Property Taxes
16%
$340
Home Insurance
9%
$192
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0