Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.17% first-year return on $109k initial cash invested.
-18.17%
Cash On Cash
2.55%
Cap Rate
0.42
DSCR
$1,961
Rent
-$1,645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,961 income − $3,606 expenses = $1,645 out of pocket
Investment Breakdown
|
Purchase Price
$517k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$103k
Closing costs
1%
$5,172
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,961
Total Expenses
$3,606
Mortgage P&I
135%
$2,647
Property Taxes
13%
$262
Home Insurance
10%
$187
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0