Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.61% first-year return on $109k initial cash invested.
-11.61%
Cash On Cash
4.07%
Cap Rate
0.66
DSCR
$2,915
Rent
-$1,053
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,915 income − $3,968 expenses = $1,053 out of pocket
Investment Breakdown
|
Purchase Price
$518k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$104k
Closing costs
1%
$5,181
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,915
Total Expenses
$3,968
Mortgage P&I
91%
$2,665
Property Taxes
13%
$381
Home Insurance
6%
$163
HOA
0%
$0
Property Management
10%
$292
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0