Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.25% first-year return on $111k initial cash invested.
-10.25%
Cash On Cash
4.39%
Cap Rate
0.72
DSCR
$3,694
Rent
-$947
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,694 income − $4,641 expenses = $947 out of pocket
Investment Breakdown
|
Purchase Price
$528k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$106k
Closing costs
1%
$5,280
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,694
Total Expenses
$4,641
Mortgage P&I
73%
$2,695
Property Taxes
22%
$800
Home Insurance
5%
$185
HOA
0%
$0
Property Management
10%
$369
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0