Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.2% first-year return on $111k initial cash invested.
-16.2%
Cash On Cash
3.46%
Cap Rate
0.53
DSCR
$2,399
Rent
-$1,494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,399 income − $3,893 expenses = $1,494 out of pocket
Investment Breakdown
|
Purchase Price
$527k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$105k
Closing costs
1%
$5,270
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,399
Total Expenses
$3,893
Mortgage P&I
121%
$2,894
Property Taxes
5%
$112
Home Insurance
8%
$192
HOA
3%
$71
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0