Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.1% first-year return on $111k initial cash invested.
-15.1%
Cash On Cash
3.26%
Cap Rate
0.53
DSCR
$2,426
Rent
-$1,392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,426 income − $3,818 expenses = $1,392 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%
$5,266
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,426
Total Expenses
$3,818
Mortgage P&I
111%
$2,703
Property Taxes
11%
$266
Home Insurance
8%
$189
HOA
1%
$29
Property Management
10%
$243
CapEx
5%
$121
Vacancy
6%
$146
Maintenance
5%
$121
Other
0%
$0