Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.03% first-year return on $111k initial cash invested.
-14.03%
Cash On Cash
3.09%
Cap Rate
0.54
DSCR
$2,730
Rent
-$1,301
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
6.0%
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
$2,730
Total Expenses
$4,031
Mortgage P&I
93%
$2,531
Property Taxes
22%
$602
Home Insurance
7%
$189
HOA
0%
$0
Property Management
10%
$273
CapEx
5%
$136
Vacancy
6%
$164
Maintenance
5%
$136
Other
0%
$0