Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.26% first-year return on $116k initial cash invested.
-6.26%
Cash On Cash
5.3%
Cap Rate
0.85
DSCR
$3,789
Rent
-$606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,789 income − $4,395 expenses = $606 out of pocket
Investment Breakdown
|
Purchase Price
$554k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$111k
Closing costs
1%
$5,536
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,789
Total Expenses
$4,395
Mortgage P&I
75%
$2,860
Property Taxes
9%
$350
Home Insurance
5%
$201
HOA
0%
$0
Property Management
10%
$379
CapEx
5%
$189
Vacancy
6%
$227
Maintenance
5%
$189
Other
0%
$0