Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.88% first-year return on $111k initial cash invested.
-5.88%
Cash On Cash
5.23%
Cap Rate
0.87
DSCR
$3,808
Rent
-$544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$529k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$106k
Closing costs
1%
$5,286
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,808
Total Expenses
$4,352
Mortgage P&I
70%
$2,657
Property Taxes
7%
$266
Home Insurance
5%
$192
HOA
7%
$248
Property Management
10%
$381
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0