Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.23% first-year return on $109k initial cash invested.
-17.23%
Cash On Cash
3.23%
Cap Rate
0.49
DSCR
$2,434
Rent
-$1,559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,434 income − $3,993 expenses = $1,559 out of pocket
Investment Breakdown
|
Purchase Price
$517k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$103k
Closing costs
1%
$5,169
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,434
Total Expenses
$3,993
Mortgage P&I
116%
$2,829
Property Taxes
14%
$337
Home Insurance
7%
$182
HOA
0%
$12
Property Management
10%
$243
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0