Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.34% first-year return on $109k initial cash invested.
-19.34%
Cash On Cash
2.96%
Cap Rate
0.44
DSCR
$2,213
Rent
-$1,753
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,213 income − $3,966 expenses = $1,753 out of pocket
Investment Breakdown
|
Purchase Price
$518k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$104k
Closing costs
1%
$5,179
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,213
Total Expenses
$3,966
Mortgage P&I
132%
$2,918
Property Taxes
11%
$238
Home Insurance
8%
$182
HOA
2%
$52
Property Management
10%
$221
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0