Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.11% first-year return on $109k initial cash invested.
-13.11%
Cash On Cash
3.73%
Cap Rate
0.6
DSCR
$2,715
Rent
-$1,195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,715 income − $3,910 expenses = $1,195 out of pocket
Investment Breakdown
|
Purchase Price
$521k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$104k
Closing costs
1%
$5,210
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,715
Total Expenses
$3,910
Mortgage P&I
99%
$2,679
Property Taxes
12%
$338
Home Insurance
7%
$186
HOA
0%
$0
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0