Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.78% first-year return on $114k initial cash invested.
-5.78%
Cash On Cash
5.25%
Cap Rate
0.88
DSCR
$4,329
Rent
-$547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,329 income − $4,876 expenses = $547 out of pocket
Investment Breakdown
|
Purchase Price
$541k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$108k
Closing costs
1%
$5,406
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,329
Total Expenses
$4,876
Mortgage P&I
62%
$2,696
Property Taxes
12%
$523
Home Insurance
4%
$192
HOA
8%
$340
Property Management
10%
$433
CapEx
5%
$216
Vacancy
6%
$260
Maintenance
5%
$216
Other
0%
$0