Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.42% first-year return on $112k initial cash invested.
-10.42%
Cash On Cash
4.15%
Cap Rate
0.69
DSCR
$3,135
Rent
-$970
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,135 income − $4,105 expenses = $970 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%
$5,320
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,135
Total Expenses
$4,105
Mortgage P&I
85%
$2,655
Property Taxes
14%
$445
Home Insurance
6%
$189
HOA
0%
$0
Property Management
10%
$314
CapEx
5%
$157
Vacancy
6%
$188
Maintenance
5%
$157
Other
0%
$0