Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.77% first-year return on $112k initial cash invested.
-0.77%
Cash On Cash
6.58%
Cap Rate
1.06
DSCR
$4,517
Rent
-$72
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,517 income − $4,589 expenses = $72 out of pocket
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,517
Total Expenses
$4,589
Mortgage P&I
62%
$2,779
Property Taxes
9%
$406
Home Insurance
4%
$187
HOA
1%
$42
Property Management
10%
$452
CapEx
5%
$226
Vacancy
6%
$271
Maintenance
5%
$226
Other
0%
$0