Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.42% first-year return on $112k initial cash invested.
-14.42%
Cash On Cash
3.68%
Cap Rate
0.58
DSCR
$2,968
Rent
-$1,345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,968 income − $4,313 expenses = $1,345 out of pocket
Investment Breakdown
|
Purchase Price
$533k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,330
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,968
Total Expenses
$4,313
Mortgage P&I
95%
$2,832
Property Taxes
18%
$521
Home Insurance
6%
$189
HOA
0%
$0
Property Management
10%
$297
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0