Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.57% first-year return on $111k initial cash invested.
-11.57%
Cash On Cash
3.81%
Cap Rate
0.64
DSCR
$2,642
Rent
-$1,071
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,642 income − $3,713 expenses = $1,071 out of pocket
Investment Breakdown
|
Purchase Price
$529k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$106k
Closing costs
1%
$5,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,642
Total Expenses
$3,713
Mortgage P&I
99%
$2,620
Property Taxes
8%
$221
Home Insurance
7%
$185
HOA
0%
$0
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0