Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.03% first-year return on $111k initial cash invested.
-26.03%
Cash On Cash
0.86%
Cap Rate
0.14
DSCR
$2,256
Rent
-$2,414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,256 income − $4,670 expenses = $2,414 out of pocket
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$106k
Closing costs
1%
$5,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,256
Total Expenses
$4,670
Mortgage P&I
119%
$2,679
Property Taxes
54%
$1,218
Home Insurance
8%
$186
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0