Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.67% first-year return on $114k initial cash invested.
-9.67%
Cash On Cash
4.61%
Cap Rate
0.74
DSCR
$3,583
Rent
-$920
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,583 income − $4,503 expenses = $920 out of pocket
Investment Breakdown
|
Purchase Price
$544k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$109k
Closing costs
1%
$5,439
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,583
Total Expenses
$4,503
Mortgage P&I
79%
$2,829
Property Taxes
15%
$545
Home Insurance
6%
$198
HOA
0%
$0
Property Management
10%
$358
CapEx
5%
$179
Vacancy
6%
$215
Maintenance
5%
$179
Other
0%
$0