Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.58% first-year return on $111k initial cash invested.
-17.58%
Cash On Cash
3.12%
Cap Rate
0.48
DSCR
$2,139
Rent
-$1,627
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,139 income − $3,766 expenses = $1,627 out of pocket
Investment Breakdown
|
Purchase Price
$529k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,139
Total Expenses
$3,766
Mortgage P&I
135%
$2,896
Property Taxes
3%
$66
Home Insurance
9%
$192
HOA
3%
$56
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0