Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.02% first-year return on $111k initial cash invested.
-15.02%
Cash On Cash
3.8%
Cap Rate
0.58
DSCR
$3,419
Rent
-$1,388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,419 income − $4,807 expenses = $1,388 out of pocket
Investment Breakdown
|
Purchase Price
$528k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$106k
Closing costs
1%
$5,279
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,419
Total Expenses
$4,807
Mortgage P&I
85%
$2,890
Property Taxes
24%
$836
Home Insurance
6%
$192
HOA
0%
$0
Property Management
10%
$342
CapEx
5%
$171
Vacancy
6%
$205
Maintenance
5%
$171
Other
0%
$0