Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.76% first-year return on $111k initial cash invested.
-9.76%
Cash On Cash
4.55%
Cap Rate
0.73
DSCR
$3,307
Rent
-$899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,307 income − $4,206 expenses = $899 out of pocket
Investment Breakdown
|
Purchase Price
$526k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$105k
Closing costs
1%
$5,262
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,307
Total Expenses
$4,206
Mortgage P&I
82%
$2,728
Property Taxes
13%
$433
Home Insurance
6%
$186
HOA
0%
$0
Property Management
10%
$331
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0