Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.75% first-year return on $112k initial cash invested.
-0.75%
Cash On Cash
6.25%
Cap Rate
1.06
DSCR
$4,390
Rent
-$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,390 income − $4,460 expenses = $70 out of pocket
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,354
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,390
Total Expenses
$4,460
Mortgage P&I
60%
$2,637
Property Taxes
11%
$480
Home Insurance
5%
$201
HOA
0%
$0
Property Management
10%
$439
CapEx
5%
$220
Vacancy
6%
$263
Maintenance
5%
$220
Other
0%
$0