Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.89% first-year return on $112k initial cash invested.
-10.89%
Cash On Cash
4.32%
Cap Rate
0.7
DSCR
$3,506
Rent
-$1,019
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,506 income − $4,525 expenses = $1,019 out of pocket
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,345
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,506
Total Expenses
$4,525
Mortgage P&I
79%
$2,768
Property Taxes
19%
$659
Home Insurance
5%
$187
HOA
0%
$0
Property Management
10%
$351
CapEx
5%
$175
Vacancy
6%
$210
Maintenance
5%
$175
Other
0%
$0