Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.37% first-year return on $111k initial cash invested.
-19.37%
Cash On Cash
2.26%
Cap Rate
0.37
DSCR
$2,013
Rent
-$1,795
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,013 income − $3,808 expenses = $1,795 out of pocket
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$106k
Closing costs
1%
$5,295
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,013
Total Expenses
$3,808
Mortgage P&I
134%
$2,693
Property Taxes
20%
$406
Home Insurance
9%
$185
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0