Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.61% first-year return on $112k initial cash invested.
-10.61%
Cash On Cash
4.14%
Cap Rate
0.69
DSCR
$3,203
Rent
-$990
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,203 income − $4,193 expenses = $990 out of pocket
Investment Breakdown
|
Purchase Price
$533k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,333
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,203
Total Expenses
$4,193
Mortgage P&I
83%
$2,670
Property Taxes
8%
$268
Home Insurance
6%
$192
HOA
7%
$231
Property Management
10%
$320
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0