Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.33% first-year return on $109k initial cash invested.
-18.33%
Cash On Cash
3.03%
Cap Rate
0.46
DSCR
$2,504
Rent
-$1,660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,504 income − $4,164 expenses = $1,660 out of pocket
Investment Breakdown
|
Purchase Price
$517k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$103k
Closing costs
1%
$5,174
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,504
Total Expenses
$4,164
Mortgage P&I
113%
$2,840
Property Taxes
20%
$490
Home Insurance
7%
$184
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0