Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.09% first-year return on $111k initial cash invested.
-11.09%
Cash On Cash
4.44%
Cap Rate
0.7
DSCR
$3,556
Rent
-$1,027
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,556 income − $4,583 expenses = $1,027 out of pocket
Investment Breakdown
|
Purchase Price
$529k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$106k
Closing costs
1%
$5,294
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,556
Total Expenses
$4,583
Mortgage P&I
79%
$2,807
Property Taxes
19%
$677
Home Insurance
5%
$174
HOA
0%
$0
Property Management
10%
$356
CapEx
5%
$178
Vacancy
6%
$213
Maintenance
5%
$178
Other
0%
$0