Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.72% first-year return on $114k initial cash invested.
-10.72%
Cash On Cash
4.59%
Cap Rate
0.72
DSCR
$4,421
Rent
-$1,018
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,421 income − $5,439 expenses = $1,018 out of pocket
Investment Breakdown
|
Purchase Price
$543k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$109k
Closing costs
1%
$5,428
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,421
Total Expenses
$5,439
Mortgage P&I
65%
$2,872
Property Taxes
12%
$526
Home Insurance
4%
$198
HOA
16%
$694
Property Management
10%
$442
CapEx
5%
$221
Vacancy
6%
$265
Maintenance
5%
$221
Other
0%
$0