Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.68% first-year return on $111k initial cash invested.
-28.68%
Cash On Cash
0.17%
Cap Rate
0.03
DSCR
$851
Rent
-$2,660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$851 income − $3,511 expenses = $2,660 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%
$5,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$851
Total Expenses
$3,511
Mortgage P&I
317%
$2,694
Property Taxes
48%
$409
Home Insurance
22%
$186
HOA
0%
$0
Property Management
10%
$85
CapEx
5%
$43
Vacancy
6%
$51
Maintenance
5%
$43
Other
0%
$0