Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.45% first-year return on $109k initial cash invested.
-14.45%
Cash On Cash
3.03%
Cap Rate
0.52
DSCR
$2,113
Rent
-$1,315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,113 income − $3,428 expenses = $1,315 out of pocket
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$104k
Closing costs
1%
$5,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,113
Total Expenses
$3,428
Mortgage P&I
119%
$2,521
Property Taxes
8%
$175
Home Insurance
9%
$182
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0