Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.55% first-year return on $109k initial cash invested.
-15.55%
Cash On Cash
3.13%
Cap Rate
0.51
DSCR
$2,141
Rent
-$1,412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,141 income − $3,553 expenses = $1,412 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%
$5,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,141
Total Expenses
$3,553
Mortgage P&I
124%
$2,657
Property Taxes
7%
$158
Home Insurance
9%
$182
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0