Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.87% first-year return on $109k initial cash invested.
-14.87%
Cash On Cash
3.08%
Cap Rate
0.52
DSCR
$2,697
Rent
-$1,353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,697 income − $4,050 expenses = $1,353 out of pocket
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$104k
Closing costs
1%
$5,201
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,697
Total Expenses
$4,050
Mortgage P&I
95%
$2,555
Property Taxes
23%
$609
Home Insurance
7%
$184
HOA
0%
$0
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0