Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.86% first-year return on $112k initial cash invested.
-11.86%
Cash On Cash
4%
Cap Rate
0.65
DSCR
$3,032
Rent
-$1,103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,032 income − $4,135 expenses = $1,103 out of pocket
Investment Breakdown
|
Purchase Price
$532k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$106k
Closing costs
1%
$5,316
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,032
Total Expenses
$4,135
Mortgage P&I
90%
$2,725
Property Taxes
13%
$392
Home Insurance
6%
$187
HOA
1%
$42
Property Management
10%
$303
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0