Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.12% first-year return on $111k initial cash invested.
-5.12%
Cash On Cash
5.3%
Cap Rate
0.89
DSCR
$3,692
Rent
-$474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,692 income − $4,166 expenses = $474 out of pocket
Investment Breakdown
|
Purchase Price
$529k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,692
Total Expenses
$4,166
Mortgage P&I
71%
$2,624
Property Taxes
7%
$264
Home Insurance
6%
$210
HOA
3%
$107
Property Management
10%
$369
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0