Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11% first-year return on $112k initial cash invested.
-11%
Cash On Cash
4.13%
Cap Rate
0.68
DSCR
$2,955
Rent
-$1,031
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,955 income − $3,986 expenses = $1,031 out of pocket
Investment Breakdown
|
Purchase Price
$536k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,355
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,955
Total Expenses
$3,986
Mortgage P&I
92%
$2,727
Property Taxes
10%
$301
Home Insurance
6%
$189
HOA
0%
$0
Property Management
10%
$296
CapEx
5%
$148
Vacancy
6%
$177
Maintenance
5%
$148
Other
0%
$0