Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.1% first-year return on $113k initial cash invested.
-8.1%
Cash On Cash
4.72%
Cap Rate
0.78
DSCR
$3,582
Rent
-$762
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,582 income − $4,344 expenses = $762 out of pocket
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,377
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,582
Total Expenses
$4,344
Mortgage P&I
75%
$2,700
Property Taxes
14%
$500
Home Insurance
5%
$192
HOA
1%
$21
Property Management
10%
$358
CapEx
5%
$179
Vacancy
6%
$215
Maintenance
5%
$179
Other
0%
$0