Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.18% first-year return on $114k initial cash invested.
-14.18%
Cash On Cash
3.49%
Cap Rate
0.57
DSCR
$3,412
Rent
-$1,343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,412 income − $4,755 expenses = $1,343 out of pocket
Investment Breakdown
|
Purchase Price
$541k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$108k
Closing costs
1%
$5,412
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,412
Total Expenses
$4,755
Mortgage P&I
80%
$2,746
Property Taxes
14%
$465
Home Insurance
6%
$189
HOA
14%
$467
Property Management
10%
$341
CapEx
5%
$171
Vacancy
6%
$205
Maintenance
5%
$171
Other
0%
$0