Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.4% first-year return on $111k initial cash invested.
-20.4%
Cash On Cash
2.61%
Cap Rate
0.39
DSCR
$2,354
Rent
-$1,892
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,354 income − $4,246 expenses = $1,892 out of pocket
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$106k
Closing costs
1%
$5,301
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,354
Total Expenses
$4,246
Mortgage P&I
124%
$2,926
Property Taxes
11%
$269
Home Insurance
8%
$189
HOA
11%
$250
Property Management
10%
$235
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0