Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.56% first-year return on $109k initial cash invested.
-14.56%
Cash On Cash
3.37%
Cap Rate
0.55
DSCR
$2,522
Rent
-$1,322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,522 income − $3,844 expenses = $1,322 out of pocket
Investment Breakdown
|
Purchase Price
$519k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$104k
Closing costs
1%
$5,187
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,522
Total Expenses
$3,844
Mortgage P&I
105%
$2,654
Property Taxes
12%
$304
Home Insurance
8%
$192
HOA
2%
$39
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0