Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.51% first-year return on $109k initial cash invested.
-9.51%
Cash On Cash
4.49%
Cap Rate
0.74
DSCR
$3,492
Rent
-$864
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,492 income − $4,356 expenses = $864 out of pocket
Investment Breakdown
|
Purchase Price
$519k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$104k
Closing costs
1%
$5,192
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,492
Total Expenses
$4,356
Mortgage P&I
75%
$2,630
Property Taxes
17%
$607
Home Insurance
5%
$184
HOA
1%
$26
Property Management
10%
$349
CapEx
5%
$175
Vacancy
6%
$210
Maintenance
5%
$175
Other
0%
$0