Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.25% first-year return on $109k initial cash invested.
-13.25%
Cash On Cash
3.69%
Cap Rate
0.6
DSCR
$2,509
Rent
-$1,205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,509 income − $3,714 expenses = $1,205 out of pocket
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$104k
Closing costs
1%
$5,195
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,509
Total Expenses
$3,714
Mortgage P&I
107%
$2,678
Property Taxes
8%
$200
Home Insurance
7%
$184
HOA
0%
$0
Property Management
10%
$251
CapEx
5%
$125
Vacancy
6%
$151
Maintenance
5%
$125
Other
0%
$0