Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.67% first-year return on $109k initial cash invested.
-13.67%
Cash On Cash
3.52%
Cap Rate
0.58
DSCR
$2,540
Rent
-$1,242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,540 income − $3,782 expenses = $1,242 out of pocket
Investment Breakdown
|
Purchase Price
$519k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$104k
Closing costs
1%
$5,193
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,540
Total Expenses
$3,782
Mortgage P&I
104%
$2,637
Property Taxes
9%
$225
Home Insurance
7%
$185
HOA
3%
$75
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0