Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.93% first-year return on $111k initial cash invested.
-1.93%
Cash On Cash
6%
Cap Rate
1
DSCR
$3,734
Rent
-$178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,734 income − $3,912 expenses = $178 out of pocket
Investment Breakdown
|
Purchase Price
$528k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$106k
Closing costs
1%
$5,280
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,734
Total Expenses
$3,912
Mortgage P&I
70%
$2,632
Property Taxes
4%
$160
Home Insurance
4%
$149
HOA
0%
$0
Property Management
10%
$373
CapEx
5%
$187
Vacancy
6%
$224
Maintenance
5%
$187
Other
0%
$0