Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.74% first-year return on $109k initial cash invested.
-13.74%
Cash On Cash
3.61%
Cap Rate
0.59
DSCR
$2,926
Rent
-$1,250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,926 income − $4,176 expenses = $1,250 out of pocket
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$104k
Closing costs
1%
$5,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,926
Total Expenses
$4,176
Mortgage P&I
91%
$2,667
Property Taxes
19%
$566
Home Insurance
6%
$182
HOA
0%
$0
Property Management
10%
$293
CapEx
5%
$146
Vacancy
6%
$176
Maintenance
5%
$146
Other
0%
$0