Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.44% first-year return on $113k initial cash invested.
-2.44%
Cash On Cash
6.28%
Cap Rate
1
DSCR
$4,375
Rent
-$229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,375 income − $4,604 expenses = $229 out of pocket
Investment Breakdown
|
Purchase Price
$537k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$107k
Closing costs
1%
$5,372
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,375
Total Expenses
$4,604
Mortgage P&I
65%
$2,823
Property Taxes
10%
$416
Home Insurance
4%
$184
HOA
1%
$43
Property Management
10%
$438
CapEx
5%
$219
Vacancy
6%
$262
Maintenance
5%
$219
Other
0%
$0