Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.73% first-year return on $113k initial cash invested.
-9.73%
Cash On Cash
4.3%
Cap Rate
0.71
DSCR
$2,855
Rent
-$919
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,855 income − $3,774 expenses = $919 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%
$5,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,855
Total Expenses
$3,774
Mortgage P&I
95%
$2,710
Property Taxes
5%
$132
Home Insurance
7%
$189
HOA
0%
$0
Property Management
10%
$286
CapEx
5%
$143
Vacancy
6%
$171
Maintenance
5%
$143
Other
0%
$0