Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.11% first-year return on $117k initial cash invested.
-9.11%
Cash On Cash
5.13%
Cap Rate
0.78
DSCR
$4,241
Rent
-$885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,241 income − $5,126 expenses = $885 out of pocket
Investment Breakdown
|
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$111k
Closing costs
1%
$5,552
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,241
Total Expenses
$5,126
Mortgage P&I
72%
$3,048
Property Taxes
16%
$668
Home Insurance
7%
$308
HOA
0%
$0
Property Management
10%
$424
CapEx
5%
$212
Vacancy
6%
$254
Maintenance
5%
$212
Other
0%
$0