Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.33% first-year return on $111k initial cash invested.
-8.33%
Cash On Cash
5.04%
Cap Rate
0.8
DSCR
$4,235
Rent
-$774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,235 income − $5,009 expenses = $774 out of pocket
Investment Breakdown
|
Purchase Price
$531k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$106k
Closing costs
1%
$5,308
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,235
Total Expenses
$5,009
Mortgage P&I
66%
$2,790
Property Taxes
22%
$932
Home Insurance
4%
$185
HOA
0%
$0
Property Management
10%
$424
CapEx
5%
$212
Vacancy
6%
$254
Maintenance
5%
$212
Other
0%
$0