Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9% first-year return on $109k initial cash invested.
-9%
Cash On Cash
4.55%
Cap Rate
0.75
DSCR
$3,538
Rent
-$820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,538 income − $4,358 expenses = $820 out of pocket
Investment Breakdown
|
Purchase Price
$521k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$104k
Closing costs
1%
$5,205
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,538
Total Expenses
$4,358
Mortgage P&I
74%
$2,617
Property Taxes
18%
$637
Home Insurance
5%
$184
HOA
0%
$0
Property Management
10%
$354
CapEx
5%
$177
Vacancy
6%
$212
Maintenance
5%
$177
Other
0%
$0