Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.14% first-year return on $114k initial cash invested.
-15.14%
Cash On Cash
3.26%
Cap Rate
0.53
DSCR
$2,810
Rent
-$1,437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,810 income − $4,247 expenses = $1,437 out of pocket
Investment Breakdown
|
Purchase Price
$543k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$109k
Closing costs
1%
$5,425
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,810
Total Expenses
$4,247
Mortgage P&I
99%
$2,769
Property Taxes
20%
$550
Home Insurance
7%
$198
HOA
0%
$0
Property Management
10%
$281
CapEx
5%
$140
Vacancy
6%
$169
Maintenance
5%
$140
Other
0%
$0