Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.47% first-year return on $109k initial cash invested.
-13.47%
Cash On Cash
3.5%
Cap Rate
0.59
DSCR
$3,103
Rent
-$1,220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,103 income − $4,323 expenses = $1,220 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%
$5,174
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,103
Total Expenses
$4,323
Mortgage P&I
83%
$2,572
Property Taxes
18%
$552
Home Insurance
6%
$189
HOA
7%
$204
Property Management
10%
$310
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0