Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.47% first-year return on $112k initial cash invested.
-7.47%
Cash On Cash
4.9%
Cap Rate
0.81
DSCR
$3,989
Rent
-$699
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,348
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,989
Total Expenses
$4,688
Mortgage P&I
67%
$2,682
Property Taxes
13%
$519
Home Insurance
5%
$192
HOA
6%
$259
Property Management
10%
$399
CapEx
5%
$199
Vacancy
6%
$239
Maintenance
5%
$199
Other
0%
$0