Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.07% first-year return on $109k initial cash invested.
-16.07%
Cash On Cash
2.95%
Cap Rate
0.49
DSCR
$2,683
Rent
-$1,465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,683 income − $4,148 expenses = $1,465 out of pocket
Investment Breakdown
|
Purchase Price
$521k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$104k
Closing costs
1%
$5,208
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,683
Total Expenses
$4,148
Mortgage P&I
97%
$2,611
Property Taxes
24%
$641
Home Insurance
7%
$175
HOA
1%
$24
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0