Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.54% first-year return on $111k initial cash invested.
-23.54%
Cash On Cash
1.28%
Cap Rate
0.22
DSCR
$3,222
Rent
-$2,185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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%
$5,303
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,222
Total Expenses
$5,407
Mortgage P&I
80%
$2,588
Property Taxes
3%
$109
Home Insurance
6%
$205
HOA
52%
$1,668
Property Management
10%
$322
CapEx
5%
$161
Vacancy
6%
$193
Maintenance
5%
$161
Other
0%
$0