Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.8% first-year return on $114k initial cash invested.
-7.8%
Cash On Cash
5%
Cap Rate
0.81
DSCR
$4,455
Rent
-$738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,455 income − $5,193 expenses = $738 out of pocket
Investment Breakdown
|
Purchase Price
$541k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$108k
Closing costs
1%
$5,410
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,455
Total Expenses
$5,193
Mortgage P&I
62%
$2,767
Property Taxes
24%
$1,071
Home Insurance
4%
$196
HOA
0%
$0
Property Management
10%
$446
CapEx
5%
$223
Vacancy
6%
$267
Maintenance
5%
$223
Other
0%
$0