Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.75% first-year return on $113k initial cash invested.
-7.75%
Cash On Cash
4.79%
Cap Rate
0.79
DSCR
$3,436
Rent
-$730
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,436 income − $4,166 expenses = $730 out of pocket
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,385
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,436
Total Expenses
$4,166
Mortgage P&I
79%
$2,709
Property Taxes
11%
$365
Home Insurance
6%
$198
HOA
0%
$0
Property Management
10%
$344
CapEx
5%
$172
Vacancy
6%
$206
Maintenance
5%
$172
Other
0%
$0