Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.97% first-year return on $112k initial cash invested.
-10.97%
Cash On Cash
4.43%
Cap Rate
0.7
DSCR
$3,518
Rent
-$1,023
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,518 income − $4,541 expenses = $1,023 out of pocket
Investment Breakdown
|
Purchase Price
$533k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,331
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,518
Total Expenses
$4,541
Mortgage P&I
80%
$2,815
Property Taxes
18%
$622
Home Insurance
5%
$189
HOA
0%
$0
Property Management
10%
$352
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0