Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.87% first-year return on $111k initial cash invested.
-11.87%
Cash On Cash
4.01%
Cap Rate
0.65
DSCR
$2,963
Rent
-$1,094
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,963 income − $4,057 expenses = $1,094 out of pocket
Investment Breakdown
|
Purchase Price
$527k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$105k
Closing costs
1%
$5,267
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,963
Total Expenses
$4,057
Mortgage P&I
91%
$2,704
Property Taxes
13%
$391
Home Insurance
6%
$192
HOA
0%
$0
Property Management
10%
$296
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0