Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.69% first-year return on $111k initial cash invested.
-8.69%
Cash On Cash
4.64%
Cap Rate
0.77
DSCR
$3,771
Rent
-$803
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,771 income − $4,574 expenses = $803 out of pocket
Investment Breakdown
|
Purchase Price
$528k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$106k
Closing costs
1%
$5,283
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,771
Total Expenses
$4,574
Mortgage P&I
70%
$2,658
Property Taxes
16%
$602
Home Insurance
5%
$189
HOA
4%
$144
Property Management
10%
$377
CapEx
5%
$189
Vacancy
6%
$226
Maintenance
5%
$189
Other
0%
$0