Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.99% first-year return on $111k initial cash invested.
-12.99%
Cash On Cash
3.57%
Cap Rate
0.59
DSCR
$2,566
Rent
-$1,205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,566 income − $3,771 expenses = $1,205 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%
$5,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,566
Total Expenses
$3,771
Mortgage P&I
103%
$2,655
Property Taxes
10%
$263
Home Insurance
7%
$186
HOA
0%
$0
Property Management
10%
$257
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0