Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.26% first-year return on $109k initial cash invested.
-16.26%
Cash On Cash
3.42%
Cap Rate
0.52
DSCR
$2,713
Rent
-$1,471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,713 income − $4,184 expenses = $1,471 out of pocket
Investment Breakdown
|
Purchase Price
$517k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$103k
Closing costs
1%
$5,168
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,713
Total Expenses
$4,184
Mortgage P&I
103%
$2,806
Property Taxes
18%
$490
Home Insurance
7%
$182
HOA
0%
$0
Property Management
10%
$271
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0