Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.7% first-year return on $109k initial cash invested.
-12.7%
Cash On Cash
4.22%
Cap Rate
0.64
DSCR
$2,856
Rent
-$1,158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,856 income − $4,014 expenses = $1,158 out of pocket
Investment Breakdown
|
Purchase Price
$521k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$104k
Closing costs
1%
$5,210
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,856
Total Expenses
$4,014
Mortgage P&I
100%
$2,848
Property Taxes
8%
$236
Home Insurance
7%
$187
HOA
0%
$0
Property Management
10%
$286
CapEx
5%
$143
Vacancy
6%
$171
Maintenance
5%
$143
Other
0%
$0