Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.86% first-year return on $111k initial cash invested.
-14.86%
Cash On Cash
3.26%
Cap Rate
0.54
DSCR
$2,777
Rent
-$1,378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,777 income − $4,155 expenses = $1,378 out of pocket
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$106k
Closing costs
1%
$5,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,777
Total Expenses
$4,155
Mortgage P&I
96%
$2,679
Property Taxes
20%
$567
Home Insurance
7%
$186
HOA
0%
$0
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0