Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.58% first-year return on $113k initial cash invested.
-9.58%
Cash On Cash
4.33%
Cap Rate
0.72
DSCR
$2,834
Rent
-$901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,834 income − $3,735 expenses = $901 out of pocket
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,376
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,834
Total Expenses
$3,735
Mortgage P&I
95%
$2,697
Property Taxes
4%
$109
Home Insurance
7%
$192
HOA
0%
$0
Property Management
10%
$283
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0