Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.68% first-year return on $112k initial cash invested.
-9.68%
Cash On Cash
4.49%
Cap Rate
0.73
DSCR
$3,619
Rent
-$907
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,619 income − $4,526 expenses = $907 out of pocket
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,353
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,619
Total Expenses
$4,526
Mortgage P&I
75%
$2,727
Property Taxes
18%
$669
Home Insurance
5%
$189
HOA
0%
$0
Property Management
10%
$362
CapEx
5%
$181
Vacancy
6%
$217
Maintenance
5%
$181
Other
0%
$0