Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.15% first-year return on $111k initial cash invested.
-22.15%
Cash On Cash
1.55%
Cap Rate
0.26
DSCR
$1,614
Rent
-$2,053
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,614 income − $3,667 expenses = $2,053 out of pocket
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$106k
Closing costs
1%
$5,297
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,614
Total Expenses
$3,667
Mortgage P&I
165%
$2,656
Property Taxes
25%
$399
Home Insurance
12%
$192
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0