Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.78% first-year return on $109k initial cash invested.
-8.78%
Cash On Cash
4.7%
Cap Rate
0.77
DSCR
$3,614
Rent
-$801
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,614 income − $4,415 expenses = $801 out of pocket
Investment Breakdown
|
Purchase Price
$521k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$104k
Closing costs
1%
$5,214
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,614
Total Expenses
$4,415
Mortgage P&I
74%
$2,661
Property Taxes
17%
$622
Home Insurance
5%
$192
HOA
0%
$0
Property Management
10%
$361
CapEx
5%
$181
Vacancy
6%
$217
Maintenance
5%
$181
Other
0%
$0