Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.92% first-year return on $116k initial cash invested.
-7.92%
Cash On Cash
4.84%
Cap Rate
0.79
DSCR
$3,605
Rent
-$768
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,605 income − $4,373 expenses = $768 out of pocket
Investment Breakdown
|
Purchase Price
$554k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$111k
Closing costs
1%
$5,543
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,605
Total Expenses
$4,373
Mortgage P&I
78%
$2,822
Property Taxes
12%
$421
Home Insurance
5%
$194
HOA
0%
$0
Property Management
10%
$360
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0