Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.68% first-year return on $114k initial cash invested.
-9.68%
Cash On Cash
4.43%
Cap Rate
0.73
DSCR
$3,344
Rent
-$917
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,344 income − $4,261 expenses = $917 out of pocket
Investment Breakdown
|
Purchase Price
$541k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$108k
Closing costs
1%
$5,412
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,344
Total Expenses
$4,261
Mortgage P&I
82%
$2,748
Property Taxes
14%
$455
Home Insurance
6%
$189
HOA
0%
$0
Property Management
10%
$334
CapEx
5%
$167
Vacancy
6%
$201
Maintenance
5%
$167
Other
0%
$0