Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.08% first-year return on $113k initial cash invested.
-10.08%
Cash On Cash
4.23%
Cap Rate
0.7
DSCR
$3,030
Rent
-$950
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,030 income − $3,980 expenses = $950 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%
$5,386
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,030
Total Expenses
$3,980
Mortgage P&I
89%
$2,698
Property Taxes
10%
$290
Home Insurance
7%
$203
HOA
0%
$0
Property Management
10%
$303
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0