Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.32% first-year return on $113k initial cash invested.
-24.32%
Cash On Cash
1.25%
Cap Rate
0.2
DSCR
$1,614
Rent
-$2,294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,614 income − $3,908 expenses = $2,294 out of pocket
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,614
Total Expenses
$3,908
Mortgage P&I
172%
$2,776
Property Taxes
30%
$481
Home Insurance
12%
$189
HOA
3%
$42
Property Management
10%
$161
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0