Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.45% first-year return on $109k initial cash invested.
-9.45%
Cash On Cash
4.54%
Cap Rate
0.74
DSCR
$3,419
Rent
-$862
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,419 income − $4,281 expenses = $862 out of pocket
Investment Breakdown
|
Purchase Price
$521k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$104k
Closing costs
1%
$5,212
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,419
Total Expenses
$4,281
Mortgage P&I
78%
$2,663
Property Taxes
10%
$330
Home Insurance
6%
$189
HOA
6%
$210
Property Management
10%
$342
CapEx
5%
$171
Vacancy
6%
$205
Maintenance
5%
$171
Other
0%
$0