Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.13% first-year return on $113k initial cash invested.
-13.13%
Cash On Cash
3.4%
Cap Rate
0.58
DSCR
$2,564
Rent
-$1,241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,564 income − $3,805 expenses = $1,241 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,564
Total Expenses
$3,805
Mortgage P&I
103%
$2,644
Property Taxes
11%
$289
Home Insurance
7%
$189
HOA
1%
$17
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0