Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.34% first-year return on $109k initial cash invested.
-22.34%
Cash On Cash
2.13%
Cap Rate
0.32
DSCR
$1,705
Rent
-$2,037
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,705 income − $3,742 expenses = $2,037 out of pocket
Investment Breakdown
|
Purchase Price
$521k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$104k
Closing costs
1%
$5,211
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,705
Total Expenses
$3,742
Mortgage P&I
169%
$2,875
Property Taxes
14%
$233
Home Insurance
11%
$192
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0