Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.07% first-year return on $109k initial cash invested.
-14.07%
Cash On Cash
3.28%
Cap Rate
0.55
DSCR
$2,524
Rent
-$1,282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,524 income − $3,806 expenses = $1,282 out of pocket
Investment Breakdown
|
Purchase Price
$521k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,524
Total Expenses
$3,806
Mortgage P&I
102%
$2,580
Property Taxes
15%
$384
Home Insurance
7%
$187
HOA
0%
$0
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0