Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.15% first-year return on $113k initial cash invested.
-8.15%
Cash On Cash
4.68%
Cap Rate
0.78
DSCR
$3,616
Rent
-$766
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,616 income − $4,382 expenses = $766 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
$3,616
Total Expenses
$4,382
Mortgage P&I
74%
$2,677
Property Taxes
16%
$575
Home Insurance
5%
$189
HOA
0%
$0
Property Management
10%
$362
CapEx
5%
$181
Vacancy
6%
$217
Maintenance
5%
$181
Other
0%
$0