Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.83% first-year return on $115k initial cash invested.
-6.83%
Cash On Cash
4.96%
Cap Rate
0.83
DSCR
$3,791
Rent
-$654
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,791 income − $4,445 expenses = $654 out of pocket
Investment Breakdown
|
Purchase Price
$547k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$109k
Closing costs
1%
$5,474
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,791
Total Expenses
$4,445
Mortgage P&I
72%
$2,728
Property Taxes
15%
$556
Home Insurance
5%
$175
HOA
0%
$0
Property Management
10%
$379
CapEx
5%
$190
Vacancy
6%
$227
Maintenance
5%
$190
Other
0%
$0