Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.61% first-year return on $112k initial cash invested.
-0.61%
Cash On Cash
6.27%
Cap Rate
1.07
DSCR
$4,593
Rent
-$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,593 income − $4,650 expenses = $57 out of pocket
Investment Breakdown
|
Purchase Price
$533k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,334
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,593
Total Expenses
$4,650
Mortgage P&I
57%
$2,613
Property Taxes
14%
$650
Home Insurance
4%
$192
HOA
0%
$0
Property Management
10%
$459
CapEx
5%
$230
Vacancy
6%
$276
Maintenance
5%
$230
Other
0%
$0