Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.88% first-year return on $109k initial cash invested.
-24.88%
Cash On Cash
0.99%
Cap Rate
0.17
DSCR
$1,812
Rent
-$2,257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,812 income − $4,069 expenses = $2,257 out of pocket
Investment Breakdown
|
Purchase Price
$518k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$104k
Closing costs
1%
$5,184
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,812
Total Expenses
$4,069
Mortgage P&I
143%
$2,595
Property Taxes
41%
$740
Home Insurance
14%
$262
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0