Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.53% first-year return on $112k initial cash invested.
-10.53%
Cash On Cash
4.18%
Cap Rate
0.69
DSCR
$2,886
Rent
-$980
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,886 income − $3,866 expenses = $980 out of pocket
Investment Breakdown
|
Purchase Price
$532k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,886
Total Expenses
$3,866
Mortgage P&I
93%
$2,686
Property Taxes
8%
$240
Home Insurance
7%
$190
HOA
0%
$0
Property Management
10%
$289
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0