Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.02% first-year return on $111k initial cash invested.
-14.02%
Cash On Cash
3.83%
Cap Rate
0.6
DSCR
$3,294
Rent
-$1,298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,294 income − $4,592 expenses = $1,298 out of pocket
Investment Breakdown
|
Purchase Price
$529k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$106k
Closing costs
1%
$5,292
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,294
Total Expenses
$4,592
Mortgage P&I
86%
$2,823
Property Taxes
17%
$562
Home Insurance
6%
$192
HOA
5%
$158
Property Management
10%
$329
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0