Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.98% first-year return on $111k initial cash invested.
-19.98%
Cash On Cash
2.71%
Cap Rate
0.41
DSCR
$2,015
Rent
-$1,852
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,015 income − $3,867 expenses = $1,852 out of pocket
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,015
Total Expenses
$3,867
Mortgage P&I
146%
$2,949
Property Taxes
9%
$179
Home Insurance
9%
$189
HOA
1%
$25
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0