Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.57% first-year return on $112k initial cash invested.
-11.57%
Cash On Cash
3.9%
Cap Rate
0.65
DSCR
$3,303
Rent
-$1,083
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,303 income − $4,386 expenses = $1,083 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%
$5,348
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,303
Total Expenses
$4,386
Mortgage P&I
80%
$2,657
Property Taxes
21%
$682
Home Insurance
6%
$189
HOA
0%
$0
Property Management
10%
$330
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0