Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.96% first-year return on $111k initial cash invested.
-17.96%
Cash On Cash
2.29%
Cap Rate
0.39
DSCR
$1,527
Rent
-$1,658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,527 income − $3,185 expenses = $1,658 out of pocket
Investment Breakdown
|
Purchase Price
$528k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$106k
Closing costs
1%
$5,276
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,527
Total Expenses
$3,185
Mortgage P&I
170%
$2,589
Property Taxes
0%
$7
Home Insurance
13%
$192
HOA
0%
$0
Property Management
10%
$153
CapEx
5%
$76
Vacancy
6%
$92
Maintenance
5%
$76
Other
0%
$0