Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.46% first-year return on $109k initial cash invested.
-11.46%
Cash On Cash
4%
Cap Rate
0.66
DSCR
$3,074
Rent
-$1,041
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,074 income − $4,115 expenses = $1,041 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%
$5,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,074
Total Expenses
$4,115
Mortgage P&I
85%
$2,617
Property Taxes
17%
$517
Home Insurance
6%
$182
HOA
0%
$0
Property Management
10%
$307
CapEx
5%
$154
Vacancy
6%
$184
Maintenance
5%
$154
Other
0%
$0