Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.88% first-year return on $111k initial cash invested.
-11.88%
Cash On Cash
3.94%
Cap Rate
0.65
DSCR
$3,062
Rent
-$1,104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,062 income − $4,166 expenses = $1,104 out of pocket
Investment Breakdown
|
Purchase Price
$531k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$106k
Closing costs
1%
$5,309
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,062
Total Expenses
$4,166
Mortgage P&I
88%
$2,695
Property Taxes
16%
$488
Home Insurance
6%
$187
HOA
0%
$0
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$184
Maintenance
5%
$153
Other
0%
$0