Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.62% first-year return on $111k initial cash invested.
-15.62%
Cash On Cash
3.03%
Cap Rate
0.5
DSCR
$2,224
Rent
-$1,451
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,224 income − $3,675 expenses = $1,451 out of pocket
Investment Breakdown
|
Purchase Price
$531k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$106k
Closing costs
1%
$5,308
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,224
Total Expenses
$3,675
Mortgage P&I
120%
$2,679
Property Taxes
10%
$227
Home Insurance
9%
$192
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0