Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.42% first-year return on $109k initial cash invested.
-17.42%
Cash On Cash
2.53%
Cap Rate
0.43
DSCR
$2,446
Rent
-$1,585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,446 income − $4,031 expenses = $1,585 out of pocket
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$104k
Closing costs
1%
$5,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,446
Total Expenses
$4,031
Mortgage P&I
105%
$2,561
Property Taxes
24%
$575
Home Insurance
7%
$182
HOA
3%
$77
Property Management
10%
$245
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0