Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.68% first-year return on $111k initial cash invested.
-11.68%
Cash On Cash
3.81%
Cap Rate
0.64
DSCR
$3,100
Rent
-$1,084
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$106k
Closing costs
1%
$5,302
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,100
Total Expenses
$4,184
Mortgage P&I
84%
$2,611
Property Taxes
10%
$313
Home Insurance
6%
$192
HOA
8%
$262
Property Management
10%
$310
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0