Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.93% first-year return on $111k initial cash invested.
-11.93%
Cash On Cash
4%
Cap Rate
0.65
DSCR
$3,403
Rent
-$1,102
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
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$106k
Closing costs
1%
$5,280
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,403
Total Expenses
$4,505
Mortgage P&I
79%
$2,694
Property Taxes
22%
$759
Home Insurance
5%
$168
HOA
0%
$0
Property Management
10%
$340
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0