Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.18% first-year return on $113k initial cash invested.
-9.18%
Cash On Cash
4.64%
Cap Rate
0.75
DSCR
$3,314
Rent
-$864
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,314 income − $4,178 expenses = $864 out of pocket
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,378
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,314
Total Expenses
$4,178
Mortgage P&I
84%
$2,776
Property Taxes
9%
$290
Home Insurance
6%
$192
HOA
2%
$58
Property Management
10%
$331
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0