Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.89% first-year return on $111k initial cash invested.
-11.89%
Cash On Cash
3.88%
Cap Rate
0.65
DSCR
$3,193
Rent
-$1,097
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,193 income − $4,290 expenses = $1,097 out of pocket
Investment Breakdown
|
Purchase Price
$527k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$105k
Closing costs
1%
$5,271
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,193
Total Expenses
$4,290
Mortgage P&I
83%
$2,643
Property Taxes
20%
$631
Home Insurance
6%
$185
HOA
0%
$0
Property Management
10%
$319
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0