Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.04% first-year return on $111k initial cash invested.
-11.04%
Cash On Cash
4.07%
Cap Rate
0.67
DSCR
$3,170
Rent
-$1,021
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,170 income − $4,191 expenses = $1,021 out of pocket
Investment Breakdown
|
Purchase Price
$529k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$106k
Closing costs
1%
$5,286
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,170
Total Expenses
$4,191
Mortgage P&I
84%
$2,654
Property Taxes
6%
$188
Home Insurance
5%
$170
HOA
11%
$356
Property Management
10%
$317
CapEx
5%
$158
Vacancy
6%
$190
Maintenance
5%
$158
Other
0%
$0