Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.99% first-year return on $111k initial cash invested.
-15.99%
Cash On Cash
2.85%
Cap Rate
0.48
DSCR
$2,126
Rent
-$1,479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,126 income − $3,605 expenses = $1,479 out of pocket
Investment Breakdown
|
Purchase Price
$529k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$106k
Closing costs
1%
$5,286
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,126
Total Expenses
$3,605
Mortgage P&I
124%
$2,627
Property Taxes
11%
$236
Home Insurance
9%
$189
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0