Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.55% first-year return on $111k initial cash invested.
-23.55%
Cash On Cash
1.13%
Cap Rate
0.19
DSCR
$962
Rent
-$2,184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$962
Total Expenses
$3,146
Mortgage P&I
274%
$2,635
Property Taxes
8%
$75
Home Insurance
19%
$186
HOA
0%
$0
Property Management
10%
$96
CapEx
5%
$48
Vacancy
6%
$58
Maintenance
5%
$48
Other
0%
$0