Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.99% first-year return on $111k initial cash invested.
-15.99%
Cash On Cash
3.66%
Cap Rate
0.54
DSCR
$2,689
Rent
-$1,484
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,689 income − $4,173 expenses = $1,484 out of pocket
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$106k
Closing costs
1%
$5,304
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,689
Total Expenses
$4,173
Mortgage P&I
110%
$2,966
Property Taxes
1%
$18
Home Insurance
7%
$189
HOA
11%
$302
Property Management
10%
$269
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0