Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.11% first-year return on $113k initial cash invested.
-4.11%
Cash On Cash
5.59%
Cap Rate
0.93
DSCR
$3,815
Rent
-$388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,815 income − $4,203 expenses = $388 out of pocket
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,392
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,815
Total Expenses
$4,203
Mortgage P&I
71%
$2,709
Property Taxes
7%
$273
Home Insurance
6%
$228
HOA
0%
$0
Property Management
10%
$382
CapEx
5%
$191
Vacancy
6%
$229
Maintenance
5%
$191
Other
0%
$0