Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.13% first-year return on $109k initial cash invested.
-9.13%
Cash On Cash
4.46%
Cap Rate
0.75
DSCR
$3,596
Rent
-$828
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,596 income − $4,424 expenses = $828 out of pocket
Investment Breakdown
|
Purchase Price
$518k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,596
Total Expenses
$4,424
Mortgage P&I
72%
$2,572
Property Taxes
20%
$724
Home Insurance
5%
$192
HOA
0%
$0
Property Management
10%
$360
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0