Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.86% first-year return on $113k initial cash invested.
-8.86%
Cash On Cash
4.58%
Cap Rate
0.75
DSCR
$3,299
Rent
-$834
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,299 income − $4,133 expenses = $834 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%
$5,381
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,299
Total Expenses
$4,133
Mortgage P&I
83%
$2,722
Property Taxes
10%
$336
Home Insurance
6%
$195
HOA
1%
$22
Property Management
10%
$330
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0