Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.29% first-year return on $116k initial cash invested.
-7.29%
Cash On Cash
4.88%
Cap Rate
0.81
DSCR
$3,619
Rent
-$702
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,619 income − $4,321 expenses = $702 out of pocket
Investment Breakdown
|
Purchase Price
$551k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$110k
Closing costs
1%
$5,505
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,619
Total Expenses
$4,321
Mortgage P&I
76%
$2,760
Property Taxes
14%
$498
Home Insurance
3%
$122
HOA
0%
$0
Property Management
10%
$362
CapEx
5%
$181
Vacancy
6%
$217
Maintenance
5%
$181
Other
0%
$0