Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.2% first-year return on $111k initial cash invested.
-18.2%
Cash On Cash
2.5%
Cap Rate
0.42
DSCR
$2,844
Rent
-$1,688
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$106k
Closing costs
1%
$5,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,844
Total Expenses
$4,532
Mortgage P&I
93%
$2,649
Property Taxes
31%
$882
Home Insurance
7%
$186
HOA
3%
$76
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$171
Maintenance
5%
$142
Other
0%
$0