Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.3% first-year return on $109k initial cash invested.
-13.3%
Cash On Cash
3.61%
Cap Rate
0.6
DSCR
$2,921
Rent
-$1,212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,921 income − $4,133 expenses = $1,212 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%
$5,209
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,921
Total Expenses
$4,133
Mortgage P&I
90%
$2,634
Property Taxes
10%
$294
Home Insurance
8%
$220
HOA
8%
$226
Property Management
10%
$292
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0