Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.49% first-year return on $108k initial cash invested.
-15.49%
Cash On Cash
3.48%
Cap Rate
0.54
DSCR
$2,781
Rent
-$1,389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,781 income − $4,170 expenses = $1,389 out of pocket
Investment Breakdown
|
Purchase Price
$512k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$102k
Closing costs
1%
$5,123
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,781
Total Expenses
$4,170
Mortgage P&I
98%
$2,734
Property Taxes
17%
$459
Home Insurance
6%
$180
HOA
3%
$74
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0