Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.99% first-year return on $111k initial cash invested.
-13.99%
Cash On Cash
3.24%
Cap Rate
0.55
DSCR
$2,619
Rent
-$1,298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,619 income − $3,917 expenses = $1,298 out of pocket
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$106k
Closing costs
1%
$5,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,619
Total Expenses
$3,917
Mortgage P&I
99%
$2,597
Property Taxes
17%
$453
Home Insurance
7%
$186
HOA
0%
$0
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0