Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.01% first-year return on $113k initial cash invested.
-10.01%
Cash On Cash
4.38%
Cap Rate
0.72
DSCR
$3,439
Rent
-$946
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,439 income − $4,385 expenses = $946 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,403
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,439
Total Expenses
$4,385
Mortgage P&I
80%
$2,748
Property Taxes
16%
$551
Home Insurance
6%
$192
HOA
0%
$0
Property Management
10%
$344
CapEx
5%
$172
Vacancy
6%
$206
Maintenance
5%
$172
Other
0%
$0