Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.51% first-year return on $111k initial cash invested.
-19.51%
Cash On Cash
2.36%
Cap Rate
0.38
DSCR
$1,961
Rent
-$1,810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,961 income − $3,771 expenses = $1,810 out of pocket
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$106k
Closing costs
1%
$5,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,961
Total Expenses
$3,771
Mortgage P&I
140%
$2,753
Property Taxes
16%
$322
Home Insurance
9%
$186
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0