Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.79% first-year return on $111k initial cash invested.
-4.79%
Cash On Cash
5.62%
Cap Rate
0.91
DSCR
$4,198
Rent
-$442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,198 income − $4,640 expenses = $442 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
$4,198
Total Expenses
$4,640
Mortgage P&I
64%
$2,699
Property Taxes
13%
$562
Home Insurance
4%
$184
HOA
2%
$103
Property Management
10%
$420
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0