Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.26% first-year return on $111k initial cash invested.
-21.26%
Cash On Cash
1.98%
Cap Rate
0.32
DSCR
$1,704
Rent
-$1,968
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,704 income − $3,672 expenses = $1,968 out of pocket
Investment Breakdown
|
Purchase Price
$529k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$106k
Closing costs
1%
$5,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,704
Total Expenses
$3,672
Mortgage P&I
162%
$2,754
Property Taxes
17%
$291
Home Insurance
11%
$185
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0