Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.9% first-year return on $111k initial cash invested.
-21.9%
Cash On Cash
1.59%
Cap Rate
0.26
DSCR
$1,479
Rent
-$2,022
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,479 income − $3,501 expenses = $2,022 out of pocket
Investment Breakdown
|
Purchase Price
$528k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$106k
Closing costs
1%
$5,277
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,479
Total Expenses
$3,501
Mortgage P&I
179%
$2,649
Property Taxes
18%
$271
Home Insurance
13%
$196
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0