Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.47% first-year return on $111k initial cash invested.
-21.47%
Cash On Cash
1.71%
Cap Rate
0.29
DSCR
$2,755
Rent
-$1,991
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,755 income − $4,746 expenses = $1,991 out of pocket
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,755
Total Expenses
$4,746
Mortgage P&I
95%
$2,610
Property Taxes
42%
$1,150
Home Insurance
7%
$186
HOA
3%
$83
Property Management
10%
$276
CapEx
5%
$138
Vacancy
6%
$165
Maintenance
5%
$138
Other
0%
$0