Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.13% first-year return on $114k initial cash invested.
-11.13%
Cash On Cash
4.33%
Cap Rate
0.69
DSCR
$3,777
Rent
-$1,056
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,777 income − $4,833 expenses = $1,056 out of pocket
Investment Breakdown
|
Purchase Price
$542k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$108k
Closing costs
1%
$5,424
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,777
Total Expenses
$4,833
Mortgage P&I
75%
$2,822
Property Taxes
22%
$836
Home Insurance
5%
$192
HOA
0%
$0
Property Management
10%
$378
CapEx
5%
$189
Vacancy
6%
$227
Maintenance
5%
$189
Other
0%
$0