Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.36% first-year return on $111k initial cash invested.
-15.36%
Cash On Cash
3.45%
Cap Rate
0.54
DSCR
$2,463
Rent
-$1,420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,463 income − $3,883 expenses = $1,420 out of pocket
Investment Breakdown
|
Purchase Price
$528k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$106k
Closing costs
1%
$5,284
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,463
Total Expenses
$3,883
Mortgage P&I
114%
$2,815
Property Taxes
10%
$237
Home Insurance
8%
$191
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0