Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.06% first-year return on $109k initial cash invested.
-9.06%
Cash On Cash
4.57%
Cap Rate
0.75
DSCR
$3,386
Rent
-$825
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,386 income − $4,211 expenses = $825 out of pocket
Investment Breakdown
|
Purchase Price
$521k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$104k
Closing costs
1%
$5,206
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,386
Total Expenses
$4,211
Mortgage P&I
78%
$2,638
Property Taxes
15%
$518
Home Insurance
5%
$175
HOA
0%
$0
Property Management
10%
$339
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0