Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.18% first-year return on $113k initial cash invested.
-11.18%
Cash On Cash
4.05%
Cap Rate
0.67
DSCR
$3,374
Rent
-$1,057
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,374 income − $4,431 expenses = $1,057 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,404
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,374
Total Expenses
$4,431
Mortgage P&I
80%
$2,712
Property Taxes
13%
$427
Home Insurance
6%
$198
HOA
6%
$217
Property Management
10%
$337
CapEx
5%
$169
Vacancy
6%
$202
Maintenance
5%
$169
Other
0%
$0