Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.9% first-year return on $111k initial cash invested.
-18.9%
Cash On Cash
2.44%
Cap Rate
0.4
DSCR
$2,291
Rent
-$1,742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,291 income − $4,033 expenses = $1,742 out of pocket
Investment Breakdown
|
Purchase Price
$527k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$105k
Closing costs
1%
$5,268
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,291
Total Expenses
$4,033
Mortgage P&I
118%
$2,700
Property Taxes
25%
$571
Home Insurance
7%
$166
HOA
0%
$0
Property Management
10%
$229
CapEx
5%
$115
Vacancy
6%
$137
Maintenance
5%
$115
Other
0%
$0