Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.24% first-year return on $109k initial cash invested.
-11.24%
Cash On Cash
3.91%
Cap Rate
0.66
DSCR
$2,715
Rent
-$1,023
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,715 income − $3,738 expenses = $1,023 out of pocket
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$104k
Closing costs
1%
$5,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,715
Total Expenses
$3,738
Mortgage P&I
95%
$2,580
Property Taxes
9%
$251
Home Insurance
7%
$200
HOA
0%
$0
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0