Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.12% first-year return on $111k initial cash invested.
-17.12%
Cash On Cash
2.81%
Cap Rate
0.46
DSCR
$2,256
Rent
-$1,587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,256 income − $3,843 expenses = $1,587 out of pocket
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$106k
Closing costs
1%
$5,297
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,256
Total Expenses
$3,843
Mortgage P&I
120%
$2,716
Property Taxes
15%
$348
Home Insurance
9%
$192
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0