Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.42% first-year return on $111k initial cash invested.
-8.42%
Cash On Cash
4.61%
Cap Rate
0.77
DSCR
$3,136
Rent
-$777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,136 income − $3,913 expenses = $777 out of pocket
Investment Breakdown
|
Purchase Price
$528k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$106k
Closing costs
1%
$5,275
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,136
Total Expenses
$3,913
Mortgage P&I
84%
$2,648
Property Taxes
8%
$251
Home Insurance
6%
$185
HOA
0%
$13
Property Management
10%
$314
CapEx
5%
$157
Vacancy
6%
$188
Maintenance
5%
$157
Other
0%
$0