Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.84% first-year return on $109k initial cash invested.
-20.84%
Cash On Cash
1.95%
Cap Rate
0.32
DSCR
$1,488
Rent
-$1,893
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,488 income − $3,381 expenses = $1,893 out of pocket
Investment Breakdown
|
Purchase Price
$519k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$104k
Closing costs
1%
$5,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,488
Total Expenses
$3,381
Mortgage P&I
179%
$2,663
Property Taxes
9%
$141
Home Insurance
13%
$191
HOA
0%
$0
Property Management
10%
$149
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0