Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.79% first-year return on $113k initial cash invested.
-14.79%
Cash On Cash
3.16%
Cap Rate
0.53
DSCR
$2,403
Rent
-$1,395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,403 income − $3,798 expenses = $1,395 out of pocket
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,403
Total Expenses
$3,798
Mortgage P&I
112%
$2,694
Property Taxes
12%
$291
Home Insurance
8%
$189
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0