Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.27% first-year return on $109k initial cash invested.
-15.27%
Cash On Cash
3.2%
Cap Rate
0.52
DSCR
$2,152
Rent
-$1,392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,152 income − $3,544 expenses = $1,392 out of pocket
Investment Breakdown
|
Purchase Price
$521k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$104k
Closing costs
1%
$5,208
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,152
Total Expenses
$3,544
Mortgage P&I
124%
$2,674
Property Taxes
6%
$123
Home Insurance
9%
$187
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0