Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.07% first-year return on $109k initial cash invested.
-8.07%
Cash On Cash
4.6%
Cap Rate
0.77
DSCR
$3,069
Rent
-$736
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,069 income − $3,805 expenses = $736 out of pocket
Investment Breakdown
|
Purchase Price
$521k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$104k
Closing costs
1%
$5,212
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,069
Total Expenses
$3,805
Mortgage P&I
84%
$2,582
Property Taxes
7%
$221
Home Insurance
7%
$205
HOA
0%
$0
Property Management
10%
$307
CapEx
5%
$153
Vacancy
6%
$184
Maintenance
5%
$153
Other
0%
$0