Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.82% first-year return on $111k initial cash invested.
-17.82%
Cash On Cash
2.53%
Cap Rate
0.42
DSCR
$2,196
Rent
-$1,653
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,196 income − $3,849 expenses = $1,653 out of pocket
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$106k
Closing costs
1%
$5,302
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,196
Total Expenses
$3,849
Mortgage P&I
121%
$2,662
Property Taxes
18%
$398
Home Insurance
9%
$192
HOA
1%
$25
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0