Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.32% first-year return on $111k initial cash invested.
-16.32%
Cash On Cash
3.19%
Cap Rate
0.51
DSCR
$2,630
Rent
-$1,510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,630 income − $4,140 expenses = $1,510 out of pocket
Investment Breakdown
|
Purchase Price
$529k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$106k
Closing costs
1%
$5,286
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,630
Total Expenses
$4,140
Mortgage P&I
106%
$2,784
Property Taxes
18%
$482
Home Insurance
7%
$189
HOA
0%
$0
Property Management
10%
$263
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0