Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.43% first-year return on $111k initial cash invested.
-10.43%
Cash On Cash
4.2%
Cap Rate
0.7
DSCR
$3,456
Rent
-$965
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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%
$5,288
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,456
Total Expenses
$4,421
Mortgage P&I
77%
$2,644
Property Taxes
19%
$673
Home Insurance
5%
$180
HOA
1%
$25
Property Management
10%
$346
CapEx
5%
$173
Vacancy
6%
$207
Maintenance
5%
$173
Other
0%
$0