Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.75% first-year return on $109k initial cash invested.
-16.75%
Cash On Cash
3.61%
Cap Rate
0.53
DSCR
$2,427
Rent
-$1,515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,427 income − $3,942 expenses = $1,515 out of pocket
Investment Breakdown
|
Purchase Price
$517k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$103k
Closing costs
1%
$5,170
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,427
Total Expenses
$3,942
Mortgage P&I
122%
$2,951
Property Taxes
7%
$164
Home Insurance
7%
$181
HOA
1%
$15
Property Management
10%
$243
CapEx
5%
$121
Vacancy
6%
$146
Maintenance
5%
$121
Other
0%
$0