Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.27% first-year return on $111k initial cash invested.
-21.27%
Cash On Cash
1.88%
Cap Rate
0.31
DSCR
$1,749
Rent
-$1,962
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,749 income − $3,711 expenses = $1,962 out of pocket
Investment Breakdown
|
Purchase Price
$527k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,749
Total Expenses
$3,711
Mortgage P&I
154%
$2,699
Property Taxes
21%
$374
Home Insurance
11%
$184
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0