Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.31% first-year return on $113k initial cash invested.
-1.31%
Cash On Cash
6.24%
Cap Rate
1.03
DSCR
$4,256
Rent
-$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,256 income − $4,379 expenses = $123 out of pocket
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,380
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,256
Total Expenses
$4,379
Mortgage P&I
64%
$2,709
Property Taxes
9%
$371
Home Insurance
5%
$192
HOA
0%
$0
Property Management
10%
$426
CapEx
5%
$213
Vacancy
6%
$255
Maintenance
5%
$213
Other
0%
$0