Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.8% first-year return on $112k initial cash invested.
-6.8%
Cash On Cash
4.96%
Cap Rate
0.83
DSCR
$3,598
Rent
-$632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,598 income − $4,230 expenses = $632 out of pocket
Investment Breakdown
|
Purchase Price
$531k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$106k
Closing costs
1%
$5,313
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,598
Total Expenses
$4,230
Mortgage P&I
74%
$2,648
Property Taxes
13%
$454
Home Insurance
5%
$192
HOA
0%
$0
Property Management
10%
$360
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0