Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.94% first-year return on $112k initial cash invested.
-10.94%
Cash On Cash
4.12%
Cap Rate
0.68
DSCR
$2,841
Rent
-$1,022
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,841 income − $3,863 expenses = $1,022 out of pocket
Investment Breakdown
|
Purchase Price
$534k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,339
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,841
Total Expenses
$3,863
Mortgage P&I
96%
$2,715
Property Taxes
6%
$178
Home Insurance
7%
$192
HOA
1%
$40
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0