Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.39% first-year return on $112k initial cash invested.
-6.39%
Cash On Cash
5.08%
Cap Rate
0.85
DSCR
$3,631
Rent
-$595
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,631 income − $4,226 expenses = $595 out of pocket
Investment Breakdown
|
Purchase Price
$532k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$106k
Closing costs
1%
$5,324
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,631
Total Expenses
$4,226
Mortgage P&I
73%
$2,665
Property Taxes
11%
$399
Home Insurance
5%
$189
HOA
1%
$28
Property Management
10%
$363
CapEx
5%
$182
Vacancy
6%
$218
Maintenance
5%
$182
Other
0%
$0