Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.35% first-year return on $111k initial cash invested.
-3.35%
Cash On Cash
5.58%
Cap Rate
0.95
DSCR
$3,548
Rent
-$309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,548 income − $3,857 expenses = $309 out of pocket
Investment Breakdown
|
Purchase Price
$528k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$106k
Closing costs
1%
$5,275
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,548
Total Expenses
$3,857
Mortgage P&I
73%
$2,586
Property Taxes
4%
$157
Home Insurance
5%
$192
HOA
0%
$0
Property Management
10%
$355
CapEx
5%
$177
Vacancy
6%
$213
Maintenance
5%
$177
Other
0%
$0