Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.18% first-year return on $112k initial cash invested.
-9.18%
Cash On Cash
4.53%
Cap Rate
0.75
DSCR
$3,694
Rent
-$858
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,694 income − $4,552 expenses = $858 out of pocket
Investment Breakdown
|
Purchase Price
$534k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,342
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,694
Total Expenses
$4,552
Mortgage P&I
73%
$2,691
Property Taxes
19%
$708
Home Insurance
5%
$192
HOA
0%
$0
Property Management
10%
$369
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0