Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.32% first-year return on $109k initial cash invested.
-12.32%
Cash On Cash
3.6%
Cap Rate
0.62
DSCR
$3,157
Rent
-$1,118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,157 income − $4,275 expenses = $1,118 out of pocket
Investment Breakdown
|
Purchase Price
$519k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$104k
Closing costs
1%
$5,187
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,157
Total Expenses
$4,275
Mortgage P&I
80%
$2,515
Property Taxes
22%
$682
Home Insurance
7%
$228
HOA
1%
$29
Property Management
10%
$316
CapEx
5%
$158
Vacancy
6%
$189
Maintenance
5%
$158
Other
0%
$0