Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.5% first-year return on $113k initial cash invested.
-9.5%
Cash On Cash
4.35%
Cap Rate
0.73
DSCR
$3,270
Rent
-$893
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,270 income − $4,163 expenses = $893 out of pocket
Investment Breakdown
|
Purchase Price
$537k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$107k
Closing costs
1%
$5,369
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,270
Total Expenses
$4,163
Mortgage P&I
82%
$2,674
Property Taxes
14%
$454
Home Insurance
6%
$184
HOA
0%
$0
Property Management
10%
$327
CapEx
5%
$164
Vacancy
6%
$196
Maintenance
5%
$164
Other
0%
$0