Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.06% first-year return on $108k initial cash invested.
-17.06%
Cash On Cash
2.76%
Cap Rate
0.45
DSCR
$1,865
Rent
-$1,541
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,865 income − $3,406 expenses = $1,541 out of pocket
Investment Breakdown
|
Purchase Price
$516k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$103k
Closing costs
1%
$5,162
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,865
Total Expenses
$3,406
Mortgage P&I
141%
$2,637
Property Taxes
5%
$84
Home Insurance
11%
$201
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0