Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.82% first-year return on $111k initial cash invested.
-16.82%
Cash On Cash
2.64%
Cap Rate
0.44
DSCR
$2,070
Rent
-$1,550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,070 income − $3,620 expenses = $1,550 out of pocket
Investment Breakdown
|
Purchase Price
$527k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,070
Total Expenses
$3,620
Mortgage P&I
126%
$2,604
Property Taxes
13%
$272
Home Insurance
10%
$205
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0