Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.68% first-year return on $113k initial cash invested.
-17.68%
Cash On Cash
2.74%
Cap Rate
0.45
DSCR
$3,052
Rent
-$1,665
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,052 income − $4,717 expenses = $1,665 out of pocket
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,382
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,052
Total Expenses
$4,717
Mortgage P&I
90%
$2,742
Property Taxes
18%
$534
Home Insurance
6%
$192
HOA
15%
$455
Property Management
10%
$305
CapEx
5%
$153
Vacancy
6%
$183
Maintenance
5%
$153
Other
0%
$0