Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.41% first-year return on $113k initial cash invested.
-9.41%
Cash On Cash
4.8%
Cap Rate
0.75
DSCR
$3,568
Rent
-$887
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,568 income − $4,455 expenses = $887 out of pocket
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,388
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,568
Total Expenses
$4,455
Mortgage P&I
80%
$2,866
Property Taxes
13%
$473
Home Insurance
5%
$189
HOA
0%
$0
Property Management
10%
$357
CapEx
5%
$178
Vacancy
6%
$214
Maintenance
5%
$178
Other
0%
$0