Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.59% first-year return on $107k initial cash invested.
-21.59%
Cash On Cash
2.13%
Cap Rate
0.33
DSCR
$1,926
Rent
-$1,922
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,926 income − $3,848 expenses = $1,922 out of pocket
Investment Breakdown
|
Purchase Price
$509k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$102k
Closing costs
1%
$5,087
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,926
Total Expenses
$3,848
Mortgage P&I
142%
$2,728
Property Taxes
16%
$313
Home Insurance
16%
$306
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0