Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.1% first-year return on $109k initial cash invested.
-14.1%
Cash On Cash
3.27%
Cap Rate
0.55
DSCR
$2,439
Rent
-$1,275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,439 income − $3,714 expenses = $1,275 out of pocket
Investment Breakdown
|
Purchase Price
$517k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$103k
Closing costs
1%
$5,169
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,439
Total Expenses
$3,714
Mortgage P&I
105%
$2,561
Property Taxes
14%
$335
Home Insurance
8%
$184
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0