Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.41% first-year return on $112k initial cash invested.
-9.41%
Cash On Cash
4.57%
Cap Rate
0.75
DSCR
$3,971
Rent
-$882
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,971 income − $4,853 expenses = $882 out of pocket
Investment Breakdown
|
Purchase Price
$536k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,356
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,971
Total Expenses
$4,853
Mortgage P&I
69%
$2,723
Property Taxes
16%
$642
Home Insurance
5%
$210
HOA
6%
$245
Property Management
10%
$397
CapEx
5%
$199
Vacancy
6%
$238
Maintenance
5%
$199
Other
0%
$0