Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.88% first-year return on $111k initial cash invested.
-9.88%
Cash On Cash
4.99%
Cap Rate
0.75
DSCR
$3,522
Rent
-$910
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,522 income − $4,432 expenses = $910 out of pocket
Investment Breakdown
|
Purchase Price
$526k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$105k
Closing costs
1%
$5,264
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,522
Total Expenses
$4,432
Mortgage P&I
83%
$2,921
Property Taxes
11%
$375
Home Insurance
5%
$189
HOA
1%
$32
Property Management
10%
$352
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0