Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.98% first-year return on $111k initial cash invested.
-13.98%
Cash On Cash
3.41%
Cap Rate
0.56
DSCR
$2,485
Rent
-$1,289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,485 income − $3,774 expenses = $1,289 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%
$5,268
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,485
Total Expenses
$3,774
Mortgage P&I
107%
$2,664
Property Taxes
9%
$228
Home Insurance
7%
$184
HOA
2%
$53
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0