Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.91% first-year return on $116k initial cash invested.
-9.91%
Cash On Cash
4.49%
Cap Rate
0.73
DSCR
$3,908
Rent
-$957
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,908 income − $4,865 expenses = $957 out of pocket
Investment Breakdown
|
Purchase Price
$552k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$110k
Closing costs
1%
$5,521
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,908
Total Expenses
$4,865
Mortgage P&I
72%
$2,830
Property Taxes
21%
$828
Home Insurance
5%
$192
HOA
0%
$0
Property Management
10%
$391
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0