Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3% first-year return on $116k initial cash invested.
-3%
Cash On Cash
5.78%
Cap Rate
0.97
DSCR
$4,248
Rent
-$290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,248 income − $4,538 expenses = $290 out of pocket
Investment Breakdown
|
Purchase Price
$553k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$111k
Closing costs
1%
$5,525
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,248
Total Expenses
$4,538
Mortgage P&I
64%
$2,739
Property Taxes
12%
$502
Home Insurance
5%
$193
HOA
0%
$0
Property Management
10%
$425
CapEx
5%
$212
Vacancy
6%
$255
Maintenance
5%
$212
Other
0%
$0