Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.06% first-year return on $114k initial cash invested.
-19.06%
Cash On Cash
2.38%
Cap Rate
0.39
DSCR
$2,111
Rent
-$1,806
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,111 income − $3,917 expenses = $1,806 out of pocket
Investment Breakdown
|
Purchase Price
$542k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$108k
Closing costs
1%
$5,415
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,111
Total Expenses
$3,917
Mortgage P&I
131%
$2,774
Property Taxes
19%
$397
Home Insurance
9%
$196
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0