Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.18% first-year return on $109k initial cash invested.
-18.18%
Cash On Cash
2.46%
Cap Rate
0.41
DSCR
$1,772
Rent
-$1,648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,772 income − $3,420 expenses = $1,648 out of pocket
Investment Breakdown
|
Purchase Price
$518k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$104k
Closing costs
1%
$5,180
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,772
Total Expenses
$3,420
Mortgage P&I
148%
$2,623
Property Taxes
8%
$138
Home Insurance
11%
$198
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$89
Vacancy
6%
$106
Maintenance
5%
$89
Other
0%
$0