Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.47% first-year return on $108k initial cash invested.
-10.47%
Cash On Cash
4.26%
Cap Rate
0.7
DSCR
$3,401
Rent
-$945
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,401 income − $4,346 expenses = $945 out of pocket
Investment Breakdown
|
Purchase Price
$516k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$103k
Closing costs
1%
$5,159
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,401
Total Expenses
$4,346
Mortgage P&I
77%
$2,605
Property Taxes
20%
$671
Home Insurance
5%
$186
HOA
0%
$0
Property Management
10%
$340
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0