Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.99% first-year return on $109k initial cash invested.
-22.99%
Cash On Cash
1.65%
Cap Rate
0.27
DSCR
$2,660
Rent
-$2,094
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,660 income − $4,754 expenses = $2,094 out of pocket
Investment Breakdown
|
Purchase Price
$521k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$104k
Closing costs
1%
$5,205
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,660
Total Expenses
$4,754
Mortgage P&I
101%
$2,676
Property Taxes
22%
$598
Home Insurance
8%
$210
HOA
22%
$578
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0