Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.07% first-year return on $114k initial cash invested.
-10.07%
Cash On Cash
4.34%
Cap Rate
0.72
DSCR
$3,578
Rent
-$955
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,578 income − $4,533 expenses = $955 out of pocket
Investment Breakdown
|
Purchase Price
$542k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$108k
Closing costs
1%
$5,417
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,578
Total Expenses
$4,533
Mortgage P&I
76%
$2,734
Property Taxes
19%
$676
Home Insurance
5%
$192
HOA
0%
$0
Property Management
10%
$358
CapEx
5%
$179
Vacancy
6%
$215
Maintenance
5%
$179
Other
0%
$0