Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.15% first-year return on $112k initial cash invested.
-13.15%
Cash On Cash
3.8%
Cap Rate
0.61
DSCR
$2,984
Rent
-$1,231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,984 income − $4,215 expenses = $1,231 out of pocket
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,349
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,984
Total Expenses
$4,215
Mortgage P&I
93%
$2,778
Property Taxes
15%
$457
Home Insurance
6%
$192
HOA
0%
$13
Property Management
10%
$298
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0