Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.72% first-year return on $111k initial cash invested.
-12.72%
Cash On Cash
3.61%
Cap Rate
0.61
DSCR
$2,875
Rent
-$1,180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,875 income − $4,055 expenses = $1,180 out of pocket
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$106k
Closing costs
1%
$5,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,875
Total Expenses
$4,055
Mortgage P&I
91%
$2,629
Property Taxes
17%
$492
Home Insurance
6%
$186
HOA
0%
$0
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$172
Maintenance
5%
$144
Other
0%
$0