Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.77% first-year return on $111k initial cash invested.
-6.77%
Cash On Cash
5.09%
Cap Rate
0.84
DSCR
$3,771
Rent
-$624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,771 income − $4,395 expenses = $624 out of pocket
Investment Breakdown
|
Purchase Price
$527k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$105k
Closing costs
1%
$5,269
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,771
Total Expenses
$4,395
Mortgage P&I
71%
$2,671
Property Taxes
15%
$555
Home Insurance
5%
$188
HOA
0%
$0
Property Management
10%
$377
CapEx
5%
$189
Vacancy
6%
$226
Maintenance
5%
$189
Other
0%
$0