Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.41% first-year return on $111k initial cash invested.
-16.41%
Cash On Cash
2.87%
Cap Rate
0.48
DSCR
$2,595
Rent
-$1,524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,595 income − $4,119 expenses = $1,524 out of pocket
Investment Breakdown
|
Purchase Price
$531k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$106k
Closing costs
1%
$5,306
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,595
Total Expenses
$4,119
Mortgage P&I
103%
$2,664
Property Taxes
23%
$592
Home Insurance
7%
$187
HOA
0%
$0
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0