Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.85% first-year return on $109k initial cash invested.
-17.85%
Cash On Cash
2.6%
Cap Rate
0.43
DSCR
$2,509
Rent
-$1,616
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,509 income − $4,125 expenses = $1,616 out of pocket
Investment Breakdown
|
Purchase Price
$517k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$103k
Closing costs
1%
$5,174
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,509
Total Expenses
$4,125
Mortgage P&I
104%
$2,610
Property Taxes
26%
$658
Home Insurance
7%
$184
HOA
1%
$21
Property Management
10%
$251
CapEx
5%
$125
Vacancy
6%
$151
Maintenance
5%
$125
Other
0%
$0