Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.99% first-year return on $113k initial cash invested.
-8.99%
Cash On Cash
4.48%
Cap Rate
0.74
DSCR
$3,008
Rent
-$846
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,008 income − $3,854 expenses = $846 out of pocket
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,375
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,008
Total Expenses
$3,854
Mortgage P&I
90%
$2,701
Property Taxes
7%
$213
Home Insurance
5%
$159
HOA
0%
$0
Property Management
10%
$301
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0