Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.93% first-year return on $111k initial cash invested.
-14.93%
Cash On Cash
3.27%
Cap Rate
0.54
DSCR
$3,397
Rent
-$1,377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,397 income − $4,774 expenses = $1,377 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%
$5,272
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,397
Total Expenses
$4,774
Mortgage P&I
78%
$2,643
Property Taxes
16%
$531
Home Insurance
5%
$186
HOA
16%
$530
Property Management
10%
$340
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0