Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.66% first-year return on $109k initial cash invested.
-12.66%
Cash On Cash
3.8%
Cap Rate
0.62
DSCR
$2,745
Rent
-$1,150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,745 income − $3,895 expenses = $1,150 out of pocket
Investment Breakdown
|
Purchase Price
$519k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$104k
Closing costs
1%
$5,191
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,745
Total Expenses
$3,895
Mortgage P&I
97%
$2,657
Property Taxes
12%
$341
Home Insurance
7%
$184
HOA
0%
$0
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$165
Maintenance
5%
$137
Other
0%
$0