Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.61% first-year return on $111k initial cash invested.
-10.61%
Cash On Cash
4.2%
Cap Rate
0.69
DSCR
$3,235
Rent
-$980
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$528k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$106k
Closing costs
1%
$5,278
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,235
Total Expenses
$4,215
Mortgage P&I
82%
$2,664
Property Taxes
16%
$524
Home Insurance
6%
$185
HOA
0%
$0
Property Management
10%
$324
CapEx
5%
$162
Vacancy
6%
$194
Maintenance
5%
$162
Other
0%
$0