Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.76% first-year return on $109k initial cash invested.
-16.76%
Cash On Cash
3%
Cap Rate
0.48
DSCR
$2,635
Rent
-$1,522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,635 income − $4,157 expenses = $1,522 out of pocket
Investment Breakdown
|
Purchase Price
$519k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$104k
Closing costs
1%
$5,188
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,635
Total Expenses
$4,157
Mortgage P&I
102%
$2,685
Property Taxes
20%
$529
Home Insurance
7%
$182
HOA
3%
$75
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0