Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.46% first-year return on $111k initial cash invested.
-7.46%
Cash On Cash
4.84%
Cap Rate
0.81
DSCR
$3,875
Rent
-$691
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,875 income − $4,566 expenses = $691 out of pocket
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$106k
Closing costs
1%
$5,295
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,875
Total Expenses
$4,566
Mortgage P&I
68%
$2,633
Property Taxes
19%
$727
Home Insurance
5%
$198
HOA
0%
$0
Property Management
10%
$388
CapEx
5%
$194
Vacancy
6%
$232
Maintenance
5%
$194
Other
0%
$0