Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.61% first-year return on $108k initial cash invested.
-6.61%
Cash On Cash
5.01%
Cap Rate
0.84
DSCR
$3,571
Rent
-$597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,571 income − $4,168 expenses = $597 out of pocket
Investment Breakdown
|
Purchase Price
$516k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$103k
Closing costs
1%
$5,160
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,571
Total Expenses
$4,168
Mortgage P&I
72%
$2,572
Property Taxes
14%
$485
Home Insurance
5%
$182
HOA
0%
$0
Property Management
10%
$357
CapEx
5%
$179
Vacancy
6%
$214
Maintenance
5%
$179
Other
0%
$0