Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.42% first-year return on $109k initial cash invested.
-23.42%
Cash On Cash
1.76%
Cap Rate
0.28
DSCR
$2,577
Rent
-$2,126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,577 income − $4,703 expenses = $2,126 out of pocket
Investment Breakdown
|
Purchase Price
$519k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$104k
Closing costs
1%
$5,188
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,577
Total Expenses
$4,703
Mortgage P&I
107%
$2,758
Property Taxes
22%
$566
Home Insurance
7%
$192
HOA
20%
$516
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0