Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.59% first-year return on $111k initial cash invested.
-28.59%
Cash On Cash
1.07%
Cap Rate
0.15
DSCR
$1,105
Rent
-$2,637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,105 income − $3,742 expenses = $2,637 out of pocket
Investment Breakdown
|
Purchase Price
$527k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$105k
Closing costs
1%
$5,270
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,105
Total Expenses
$3,742
Mortgage P&I
276%
$3,050
Property Taxes
20%
$217
Home Insurance
17%
$189
HOA
0%
$0
Property Management
10%
$110
CapEx
5%
$55
Vacancy
6%
$66
Maintenance
5%
$55
Other
0%
$0